Highlights

[WARISAN] QoQ Quarter Result on 2014-06-30 [#2]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 19-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -48.19%    YoY -     -75.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 118,845 102,419 112,072 130,119 114,694 130,137 121,277 -1.34%
  QoQ % 16.04% -8.61% -13.87% 13.45% -11.87% 7.31% -
  Horiz. % 97.99% 84.45% 92.41% 107.29% 94.57% 107.31% 100.00%
PBT 1,105 -640 -1,936 2,579 3,482 22,143 7,833 -72.93%
  QoQ % 272.66% 66.94% -175.07% -25.93% -84.27% 182.69% -
  Horiz. % 14.11% -8.17% -24.72% 32.92% 44.45% 282.69% 100.00%
Tax -330 305 -345 -1,235 -803 -2,385 -2,108 -70.99%
  QoQ % -208.20% 188.41% 72.06% -53.80% 66.33% -13.14% -
  Horiz. % 15.65% -14.47% 16.37% 58.59% 38.09% 113.14% 100.00%
NP 775 -335 -2,281 1,344 2,679 19,758 5,725 -73.67%
  QoQ % 331.34% 85.31% -269.72% -49.83% -86.44% 245.12% -
  Horiz. % 13.54% -5.85% -39.84% 23.48% 46.79% 345.12% 100.00%
NP to SH 841 -103 -2,186 1,390 2,683 19,871 5,779 -72.37%
  QoQ % 916.50% 95.29% -257.27% -48.19% -86.50% 243.85% -
  Horiz. % 14.55% -1.78% -37.83% 24.05% 46.43% 343.85% 100.00%
Tax Rate 29.86 % - % - % 47.89 % 23.06 % 10.77 % 26.91 % 7.19%
  QoQ % 0.00% 0.00% 0.00% 107.68% 114.11% -59.98% -
  Horiz. % 110.96% 0.00% 0.00% 177.96% 85.69% 40.02% 100.00%
Total Cost 118,070 102,754 114,353 128,775 112,015 110,379 115,552 1.45%
  QoQ % 14.91% -10.14% -11.20% 14.96% 1.48% -4.48% -
  Horiz. % 102.18% 88.92% 98.96% 111.44% 96.94% 95.52% 100.00%
Net Worth 331,836 327,437 296,020 299,434 302,163 260,448 279,502 12.13%
  QoQ % 1.34% 10.61% -1.14% -0.90% 16.02% -6.82% -
  Horiz. % 118.72% 117.15% 105.91% 107.13% 108.11% 93.18% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 2,906 - 2,922 - 2,930 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.19% 0.00% 99.76% 0.00% 100.00% -
Div Payout % - % - % - % 210.28 % - % 14.75 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 1,425.63% 0.00% 100.00% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 331,836 327,437 296,020 299,434 302,163 260,448 279,502 12.13%
  QoQ % 1.34% 10.61% -1.14% -0.90% 16.02% -6.82% -
  Horiz. % 118.72% 117.15% 105.91% 107.13% 108.11% 93.18% 100.00%
NOSH 65,193 64,583 65,059 64,953 65,121 65,112 65,152 0.04%
  QoQ % 0.95% -0.73% 0.16% -0.26% 0.01% -0.06% -
  Horiz. % 100.06% 99.13% 99.86% 99.69% 99.95% 99.94% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 0.65 % -0.33 % -2.04 % 1.03 % 2.34 % 15.18 % 4.72 % -73.36%
  QoQ % 296.97% 83.82% -298.06% -55.98% -84.58% 221.61% -
  Horiz. % 13.77% -6.99% -43.22% 21.82% 49.58% 321.61% 100.00%
ROE 0.25 % -0.03 % -0.74 % 0.46 % 0.89 % 7.63 % 2.07 % -75.60%
  QoQ % 933.33% 95.95% -260.87% -48.31% -88.34% 268.60% -
  Horiz. % 12.08% -1.45% -35.75% 22.22% 43.00% 368.60% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 182.29 158.58 172.26 200.33 176.12 199.87 186.14 -1.38%
  QoQ % 14.95% -7.94% -14.01% 13.75% -11.88% 7.38% -
  Horiz. % 97.93% 85.19% 92.54% 107.62% 94.62% 107.38% 100.00%
EPS 1.29 -0.16 -3.36 2.14 4.12 30.52 8.87 -72.38%
  QoQ % 906.25% 95.24% -257.01% -48.06% -86.50% 244.08% -
  Horiz. % 14.54% -1.80% -37.88% 24.13% 46.45% 344.08% 100.00%
DPS 0.00 4.50 0.00 4.50 0.00 4.50 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 5.0900 5.0700 4.5500 4.6100 4.6400 4.0000 4.2900 12.09%
  QoQ % 0.39% 11.43% -1.30% -0.65% 16.00% -6.76% -
  Horiz. % 118.65% 118.18% 106.06% 107.46% 108.16% 93.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 176.85 152.41 166.77 193.63 170.68 193.66 180.47 -1.34%
  QoQ % 16.04% -8.61% -13.87% 13.45% -11.87% 7.31% -
  Horiz. % 97.99% 84.45% 92.41% 107.29% 94.58% 107.31% 100.00%
EPS 1.25 -0.15 -3.25 2.07 3.99 29.57 8.60 -72.39%
  QoQ % 933.33% 95.38% -257.00% -48.12% -86.51% 243.84% -
  Horiz. % 14.53% -1.74% -37.79% 24.07% 46.40% 343.84% 100.00%
DPS 0.00 4.32 0.00 4.35 0.00 4.36 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.08% 0.00% 99.77% 0.00% 100.00% -
NAPS 4.9380 4.8726 4.4051 4.4559 4.4965 3.8757 4.1593 12.13%
  QoQ % 1.34% 10.61% -1.14% -0.90% 16.02% -6.82% -
  Horiz. % 118.72% 117.15% 105.91% 107.13% 108.11% 93.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.0000 2.6500 3.1800 3.5100 3.5400 2.9600 2.8400 -
P/RPS 1.65 1.67 1.85 1.75 2.01 1.48 1.53 5.17%
  QoQ % -1.20% -9.73% 5.71% -12.94% 35.81% -3.27% -
  Horiz. % 107.84% 109.15% 120.92% 114.38% 131.37% 96.73% 100.00%
P/EPS 232.56 -1,661.61 -94.64 164.02 85.92 9.70 32.02 275.49%
  QoQ % 114.00% -1,655.72% -157.70% 90.90% 785.77% -69.71% -
  Horiz. % 726.30% -5,189.29% -295.57% 512.24% 268.33% 30.29% 100.00%
EY 0.43 -0.06 -1.06 0.61 1.16 10.31 3.12 -73.35%
  QoQ % 816.67% 94.34% -273.77% -47.41% -88.75% 230.45% -
  Horiz. % 13.78% -1.92% -33.97% 19.55% 37.18% 330.45% 100.00%
DY 0.00 1.70 0.00 1.28 0.00 1.52 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.84% 0.00% 84.21% 0.00% 100.00% -
P/NAPS 0.59 0.52 0.70 0.76 0.76 0.74 0.66 -7.21%
  QoQ % 13.46% -25.71% -7.89% 0.00% 2.70% 12.12% -
  Horiz. % 89.39% 78.79% 106.06% 115.15% 115.15% 112.12% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 26/02/15 24/11/14 19/08/14 19/05/14 25/02/14 19/11/13 -
Price 2.9500 3.0400 2.7900 3.3900 3.6300 3.3000 2.8100 -
P/RPS 1.62 1.92 1.62 1.69 2.06 1.65 1.51 4.80%
  QoQ % -15.62% 18.52% -4.14% -17.96% 24.85% 9.27% -
  Horiz. % 107.28% 127.15% 107.28% 111.92% 136.42% 109.27% 100.00%
P/EPS 228.68 -1,906.15 -83.04 158.41 88.11 10.81 31.68 273.95%
  QoQ % 112.00% -2,195.46% -152.42% 79.79% 715.08% -65.88% -
  Horiz. % 721.84% -6,016.89% -262.12% 500.03% 278.12% 34.12% 100.00%
EY 0.44 -0.05 -1.20 0.63 1.13 9.25 3.16 -73.17%
  QoQ % 980.00% 95.83% -290.48% -44.25% -87.78% 192.72% -
  Horiz. % 13.92% -1.58% -37.97% 19.94% 35.76% 292.72% 100.00%
DY 0.00 1.48 0.00 1.33 0.00 1.36 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 108.82% 0.00% 97.79% 0.00% 100.00% -
P/NAPS 0.58 0.60 0.61 0.74 0.78 0.83 0.66 -8.26%
  QoQ % -3.33% -1.64% -17.57% -5.13% -6.02% 25.76% -
  Horiz. % 87.88% 90.91% 92.42% 112.12% 118.18% 125.76% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers