Highlights

[WARISAN] QoQ Quarter Result on 2012-06-30 [#2]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 14-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     20.93%    YoY -     21.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 100,112 105,997 108,484 131,417 107,301 117,450 126,338 -14.36%
  QoQ % -5.55% -2.29% -17.45% 22.48% -8.64% -7.04% -
  Horiz. % 79.24% 83.90% 85.87% 104.02% 84.93% 92.96% 100.00%
PBT 4,387 18,709 4,795 8,236 5,504 5,605 6,157 -20.21%
  QoQ % -76.55% 290.18% -41.78% 49.64% -1.80% -8.97% -
  Horiz. % 71.25% 303.87% 77.88% 133.77% 89.39% 91.03% 100.00%
Tax -1,577 -1,951 -1,031 -3,253 -1,362 -2,271 -1,977 -13.98%
  QoQ % 19.17% -89.23% 68.31% -138.84% 40.03% -14.87% -
  Horiz. % 79.77% 98.68% 52.15% 164.54% 68.89% 114.87% 100.00%
NP 2,810 16,758 3,764 4,983 4,142 3,334 4,180 -23.24%
  QoQ % -83.23% 345.22% -24.46% 20.30% 24.24% -20.24% -
  Horiz. % 67.22% 400.91% 90.05% 119.21% 99.09% 79.76% 100.00%
NP to SH 2,843 16,733 3,809 4,986 4,123 3,367 4,079 -21.37%
  QoQ % -83.01% 339.30% -23.61% 20.93% 22.45% -17.46% -
  Horiz. % 69.70% 410.22% 93.38% 122.24% 101.08% 82.54% 100.00%
Tax Rate 35.95 % 10.43 % 21.50 % 39.50 % 24.75 % 40.52 % 32.11 % 7.81%
  QoQ % 244.68% -51.49% -45.57% 59.60% -38.92% 26.19% -
  Horiz. % 111.96% 32.48% 66.96% 123.01% 77.08% 126.19% 100.00%
Total Cost 97,302 89,239 104,720 126,434 103,159 114,116 122,158 -14.06%
  QoQ % 9.04% -14.78% -17.17% 22.56% -9.60% -6.58% -
  Horiz. % 79.65% 73.05% 85.73% 103.50% 84.45% 93.42% 100.00%
Net Worth 272,589 277,465 259,793 260,054 257,280 253,990 240,439 8.72%
  QoQ % -1.76% 6.80% -0.10% 1.08% 1.30% 5.64% -
  Horiz. % 113.37% 115.40% 108.05% 108.16% 107.00% 105.64% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 3,907 - 3,910 - 3,907 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.01% 0.00% 100.08% 0.00% 100.00% -
Div Payout % - % 23.35 % - % 78.43 % - % 116.05 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 20.12% 0.00% 67.58% 0.00% 100.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 272,589 277,465 259,793 260,054 257,280 253,990 240,439 8.72%
  QoQ % -1.76% 6.80% -0.10% 1.08% 1.30% 5.64% -
  Horiz. % 113.37% 115.40% 108.05% 108.16% 107.00% 105.64% 100.00%
NOSH 65,057 65,132 65,111 65,176 65,134 65,125 65,159 -0.10%
  QoQ % -0.12% 0.03% -0.10% 0.06% 0.01% -0.05% -
  Horiz. % 99.84% 99.96% 99.93% 100.03% 99.96% 99.95% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.81 % 15.81 % 3.47 % 3.79 % 3.86 % 2.84 % 3.31 % -10.33%
  QoQ % -82.23% 355.62% -8.44% -1.81% 35.92% -14.20% -
  Horiz. % 84.89% 477.64% 104.83% 114.50% 116.62% 85.80% 100.00%
ROE 1.04 % 6.03 % 1.47 % 1.92 % 1.60 % 1.33 % 1.70 % -27.91%
  QoQ % -82.75% 310.20% -23.44% 20.00% 20.30% -21.76% -
  Horiz. % 61.18% 354.71% 86.47% 112.94% 94.12% 78.24% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 153.88 162.74 166.61 201.63 164.74 180.34 193.89 -14.27%
  QoQ % -5.44% -2.32% -17.37% 22.39% -8.65% -6.99% -
  Horiz. % 79.36% 83.93% 85.93% 103.99% 84.97% 93.01% 100.00%
EPS 4.37 25.69 5.85 7.65 6.33 5.17 6.26 -21.29%
  QoQ % -82.99% 339.15% -23.53% 20.85% 22.44% -17.41% -
  Horiz. % 69.81% 410.38% 93.45% 122.20% 101.12% 82.59% 100.00%
DPS 0.00 6.00 0.00 6.00 0.00 6.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 4.1900 4.2600 3.9900 3.9900 3.9500 3.9000 3.6900 8.83%
  QoQ % -1.64% 6.77% 0.00% 1.01% 1.28% 5.69% -
  Horiz. % 113.55% 115.45% 108.13% 108.13% 107.05% 105.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 148.98 157.73 161.43 195.56 159.67 174.78 188.00 -14.35%
  QoQ % -5.55% -2.29% -17.45% 22.48% -8.65% -7.03% -
  Horiz. % 79.24% 83.90% 85.87% 104.02% 84.93% 92.97% 100.00%
EPS 4.23 24.90 5.67 7.42 6.14 5.01 6.07 -21.38%
  QoQ % -83.01% 339.15% -23.58% 20.85% 22.55% -17.46% -
  Horiz. % 69.69% 410.21% 93.41% 122.24% 101.15% 82.54% 100.00%
DPS 0.00 5.82 0.00 5.82 0.00 5.81 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.17% 0.00% 100.17% 0.00% 100.00% -
NAPS 4.0564 4.1290 3.8660 3.8699 3.8286 3.7796 3.5780 8.72%
  QoQ % -1.76% 6.80% -0.10% 1.08% 1.30% 5.63% -
  Horiz. % 113.37% 115.40% 108.05% 108.16% 107.00% 105.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.6000 2.6100 2.7000 2.2700 2.6900 2.4600 2.3600 -
P/RPS 1.69 1.60 1.62 1.13 1.63 1.36 1.22 24.24%
  QoQ % 5.63% -1.23% 43.36% -30.67% 19.85% 11.48% -
  Horiz. % 138.52% 131.15% 132.79% 92.62% 133.61% 111.48% 100.00%
P/EPS 59.50 10.16 46.15 29.67 42.50 47.58 37.70 35.52%
  QoQ % 485.63% -77.98% 55.54% -30.19% -10.68% 26.21% -
  Horiz. % 157.82% 26.95% 122.41% 78.70% 112.73% 126.21% 100.00%
EY 1.68 9.84 2.17 3.37 2.35 2.10 2.65 -26.18%
  QoQ % -82.93% 353.46% -35.61% 43.40% 11.90% -20.75% -
  Horiz. % 63.40% 371.32% 81.89% 127.17% 88.68% 79.25% 100.00%
DY 0.00 2.30 0.00 2.64 0.00 2.44 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 94.26% 0.00% 108.20% 0.00% 100.00% -
P/NAPS 0.62 0.61 0.68 0.57 0.68 0.63 0.64 -2.09%
  QoQ % 1.64% -10.29% 19.30% -16.18% 7.94% -1.56% -
  Horiz. % 96.88% 95.31% 106.25% 89.06% 106.25% 98.44% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 14/05/13 26/02/13 27/11/12 14/08/12 16/05/12 27/02/12 15/11/11 -
Price 2.7800 2.4500 2.5500 2.5100 2.4500 2.6200 2.2700 -
P/RPS 1.81 1.51 1.53 1.24 1.49 1.45 1.17 33.73%
  QoQ % 19.87% -1.31% 23.39% -16.78% 2.76% 23.93% -
  Horiz. % 154.70% 129.06% 130.77% 105.98% 127.35% 123.93% 100.00%
P/EPS 63.62 9.54 43.59 32.81 38.70 50.68 36.26 45.42%
  QoQ % 566.88% -78.11% 32.86% -15.22% -23.64% 39.77% -
  Horiz. % 175.46% 26.31% 120.22% 90.49% 106.73% 139.77% 100.00%
EY 1.57 10.49 2.29 3.05 2.58 1.97 2.76 -31.32%
  QoQ % -85.03% 358.08% -24.92% 18.22% 30.96% -28.62% -
  Horiz. % 56.88% 380.07% 82.97% 110.51% 93.48% 71.38% 100.00%
DY 0.00 2.45 0.00 2.39 0.00 2.29 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.99% 0.00% 104.37% 0.00% 100.00% -
P/NAPS 0.66 0.58 0.64 0.63 0.62 0.67 0.62 4.25%
  QoQ % 13.79% -9.38% 1.59% 1.61% -7.46% 8.06% -
  Horiz. % 106.45% 93.55% 103.23% 101.61% 100.00% 108.06% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  562  483  484 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.040.00 
 LUSTER 0.14+0.01 
 PWORTH 0.04+0.005 
 XOX 0.255-0.02 
 SAPNRG 0.13-0.005 
 LAMBO 0.055-0.005 
 MINHO-WC 0.14+0.07 
 NETX 0.020.00 
 BORNOIL 0.065-0.005 
 RGB 0.155-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers