Highlights

[WARISAN] QoQ Quarter Result on 2013-06-30 [#2]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 29-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     101.48%    YoY -     14.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 114,694 130,137 121,277 132,136 100,112 105,997 108,484 3.78%
  QoQ % -11.87% 7.31% -8.22% 31.99% -5.55% -2.29% -
  Horiz. % 105.72% 119.96% 111.79% 121.80% 92.28% 97.71% 100.00%
PBT 3,482 22,143 7,833 8,544 4,387 18,709 4,795 -19.23%
  QoQ % -84.27% 182.69% -8.32% 94.76% -76.55% 290.18% -
  Horiz. % 72.62% 461.79% 163.36% 178.19% 91.49% 390.18% 100.00%
Tax -803 -2,385 -2,108 -2,834 -1,577 -1,951 -1,031 -15.36%
  QoQ % 66.33% -13.14% 25.62% -79.71% 19.17% -89.23% -
  Horiz. % 77.89% 231.33% 204.46% 274.88% 152.96% 189.23% 100.00%
NP 2,679 19,758 5,725 5,710 2,810 16,758 3,764 -20.30%
  QoQ % -86.44% 245.12% 0.26% 103.20% -83.23% 345.22% -
  Horiz. % 71.17% 524.92% 152.10% 151.70% 74.65% 445.22% 100.00%
NP to SH 2,683 19,871 5,779 5,728 2,843 16,733 3,809 -20.85%
  QoQ % -86.50% 243.85% 0.89% 101.48% -83.01% 339.30% -
  Horiz. % 70.44% 521.69% 151.72% 150.38% 74.64% 439.30% 100.00%
Tax Rate 23.06 % 10.77 % 26.91 % 33.17 % 35.95 % 10.43 % 21.50 % 4.78%
  QoQ % 114.11% -59.98% -18.87% -7.73% 244.68% -51.49% -
  Horiz. % 107.26% 50.09% 125.16% 154.28% 167.21% 48.51% 100.00%
Total Cost 112,015 110,379 115,552 126,426 97,302 89,239 104,720 4.60%
  QoQ % 1.48% -4.48% -8.60% 29.93% 9.04% -14.78% -
  Horiz. % 106.97% 105.40% 110.34% 120.73% 92.92% 85.22% 100.00%
Net Worth 302,163 260,448 279,502 276,299 272,589 277,465 259,793 10.61%
  QoQ % 16.02% -6.82% 1.16% 1.36% -1.76% 6.80% -
  Horiz. % 116.31% 100.25% 107.59% 106.35% 104.93% 106.80% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 2,930 - 3,909 - 3,907 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 74.98% 0.00% 100.05% 0.00% 100.00% -
Div Payout % - % 14.75 % - % 68.26 % - % 23.35 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 63.17% 0.00% 292.33% 0.00% 100.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 302,163 260,448 279,502 276,299 272,589 277,465 259,793 10.61%
  QoQ % 16.02% -6.82% 1.16% 1.36% -1.76% 6.80% -
  Horiz. % 116.31% 100.25% 107.59% 106.35% 104.93% 106.80% 100.00%
NOSH 65,121 65,112 65,152 65,164 65,057 65,132 65,111 0.01%
  QoQ % 0.01% -0.06% -0.02% 0.17% -0.12% 0.03% -
  Horiz. % 100.02% 100.00% 100.06% 100.08% 99.92% 100.03% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.34 % 15.18 % 4.72 % 4.32 % 2.81 % 15.81 % 3.47 % -23.12%
  QoQ % -84.58% 221.61% 9.26% 53.74% -82.23% 355.62% -
  Horiz. % 67.44% 437.46% 136.02% 124.50% 80.98% 455.62% 100.00%
ROE 0.89 % 7.63 % 2.07 % 2.07 % 1.04 % 6.03 % 1.47 % -28.45%
  QoQ % -88.34% 268.60% 0.00% 99.04% -82.75% 310.20% -
  Horiz. % 60.54% 519.05% 140.82% 140.82% 70.75% 410.20% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 176.12 199.87 186.14 202.77 153.88 162.74 166.61 3.77%
  QoQ % -11.88% 7.38% -8.20% 31.77% -5.44% -2.32% -
  Horiz. % 105.71% 119.96% 111.72% 121.70% 92.36% 97.68% 100.00%
EPS 4.12 30.52 8.87 8.79 4.37 25.69 5.85 -20.86%
  QoQ % -86.50% 244.08% 0.91% 101.14% -82.99% 339.15% -
  Horiz. % 70.43% 521.71% 151.62% 150.26% 74.70% 439.15% 100.00%
DPS 0.00 4.50 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% 75.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 4.6400 4.0000 4.2900 4.2400 4.1900 4.2600 3.9900 10.60%
  QoQ % 16.00% -6.76% 1.18% 1.19% -1.64% 6.77% -
  Horiz. % 116.29% 100.25% 107.52% 106.27% 105.01% 106.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 170.68 193.66 180.47 196.63 148.98 157.73 161.43 3.79%
  QoQ % -11.87% 7.31% -8.22% 31.98% -5.55% -2.29% -
  Horiz. % 105.73% 119.97% 111.79% 121.81% 92.29% 97.71% 100.00%
EPS 3.99 29.57 8.60 8.52 4.23 24.90 5.67 -20.90%
  QoQ % -86.51% 243.84% 0.94% 101.42% -83.01% 339.15% -
  Horiz. % 70.37% 521.52% 151.68% 150.26% 74.60% 439.15% 100.00%
DPS 0.00 4.36 0.00 5.82 0.00 5.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 74.91% 0.00% 100.00% 0.00% 100.00% -
NAPS 4.4965 3.8757 4.1593 4.1116 4.0564 4.1290 3.8660 10.61%
  QoQ % 16.02% -6.82% 1.16% 1.36% -1.76% 6.80% -
  Horiz. % 116.31% 100.25% 107.59% 106.35% 104.92% 106.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.5400 2.9600 2.8400 2.7000 2.6000 2.6100 2.7000 -
P/RPS 2.01 1.48 1.53 1.33 1.69 1.60 1.62 15.48%
  QoQ % 35.81% -3.27% 15.04% -21.30% 5.63% -1.23% -
  Horiz. % 124.07% 91.36% 94.44% 82.10% 104.32% 98.77% 100.00%
P/EPS 85.92 9.70 32.02 30.72 59.50 10.16 46.15 51.40%
  QoQ % 785.77% -69.71% 4.23% -48.37% 485.63% -77.98% -
  Horiz. % 186.18% 21.02% 69.38% 66.57% 128.93% 22.02% 100.00%
EY 1.16 10.31 3.12 3.26 1.68 9.84 2.17 -34.16%
  QoQ % -88.75% 230.45% -4.29% 94.05% -82.93% 353.46% -
  Horiz. % 53.46% 475.12% 143.78% 150.23% 77.42% 453.46% 100.00%
DY 0.00 1.52 0.00 2.22 0.00 2.30 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.09% 0.00% 96.52% 0.00% 100.00% -
P/NAPS 0.76 0.74 0.66 0.64 0.62 0.61 0.68 7.70%
  QoQ % 2.70% 12.12% 3.13% 3.23% 1.64% -10.29% -
  Horiz. % 111.76% 108.82% 97.06% 94.12% 91.18% 89.71% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 19/05/14 25/02/14 19/11/13 29/08/13 14/05/13 26/02/13 27/11/12 -
Price 3.6300 3.3000 2.8100 2.6500 2.7800 2.4500 2.5500 -
P/RPS 2.06 1.65 1.51 1.31 1.81 1.51 1.53 21.95%
  QoQ % 24.85% 9.27% 15.27% -27.62% 19.87% -1.31% -
  Horiz. % 134.64% 107.84% 98.69% 85.62% 118.30% 98.69% 100.00%
P/EPS 88.11 10.81 31.68 30.15 63.62 9.54 43.59 59.94%
  QoQ % 715.08% -65.88% 5.07% -52.61% 566.88% -78.11% -
  Horiz. % 202.13% 24.80% 72.68% 69.17% 145.95% 21.89% 100.00%
EY 1.13 9.25 3.16 3.32 1.57 10.49 2.29 -37.58%
  QoQ % -87.78% 192.72% -4.82% 111.46% -85.03% 358.08% -
  Horiz. % 49.34% 403.93% 137.99% 144.98% 68.56% 458.08% 100.00%
DY 0.00 1.36 0.00 2.26 0.00 2.45 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 55.51% 0.00% 92.24% 0.00% 100.00% -
P/NAPS 0.78 0.83 0.66 0.63 0.66 0.58 0.64 14.11%
  QoQ % -6.02% 25.76% 4.76% -4.55% 13.79% -9.38% -
  Horiz. % 121.88% 129.69% 103.13% 98.44% 103.13% 90.62% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers