Highlights

[WARISAN] QoQ Quarter Result on 2017-06-30 [#2]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 17-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     152.71%    YoY -     138.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 121,070 122,082 121,878 134,274 112,550 113,978 105,513 9.61%
  QoQ % -0.83% 0.17% -9.23% 19.30% -1.25% 8.02% -
  Horiz. % 114.74% 115.70% 115.51% 127.26% 106.67% 108.02% 100.00%
PBT 2,389 3,609 3,447 1,224 342 -214 -56 -
  QoQ % -33.80% 4.70% 181.62% 257.89% 259.81% -282.14% -
  Horiz. % -4,266.07% -6,444.64% -6,155.36% -2,185.71% -610.71% 382.14% 100.00%
Tax -491 -2,936 -562 -489 -67 -948 -975 -36.73%
  QoQ % 83.28% -422.42% -14.93% -629.85% 92.93% 2.77% -
  Horiz. % 50.36% 301.13% 57.64% 50.15% 6.87% 97.23% 100.00%
NP 1,898 673 2,885 735 275 -1,162 -1,031 -
  QoQ % 182.02% -76.67% 292.52% 167.27% 123.67% -12.71% -
  Horiz. % -184.09% -65.28% -279.83% -71.29% -26.67% 112.71% 100.00%
NP to SH 2,038 823 2,935 839 332 -745 -962 -
  QoQ % 147.63% -71.96% 249.82% 152.71% 144.56% 22.56% -
  Horiz. % -211.85% -85.55% -305.09% -87.21% -34.51% 77.44% 100.00%
Tax Rate 20.55 % 81.35 % 16.30 % 39.95 % 19.59 % - % - % -
  QoQ % -74.74% 399.08% -59.20% 103.93% 0.00% 0.00% -
  Horiz. % 104.90% 415.26% 83.21% 203.93% 100.00% - -
Total Cost 119,172 121,409 118,993 133,539 112,275 115,140 106,544 7.76%
  QoQ % -1.84% 2.03% -10.89% 18.94% -2.49% 8.07% -
  Horiz. % 111.85% 113.95% 111.68% 125.34% 105.38% 108.07% 100.00%
Net Worth 331,364 330,062 320,957 318,994 320,306 319,655 320,957 2.15%
  QoQ % 0.39% 2.84% 0.62% -0.41% 0.20% -0.41% -
  Horiz. % 103.24% 102.84% 100.00% 99.39% 99.80% 99.59% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 1,953 - 651 - 1,302 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 0.00% 50.00% 0.00% 100.00% -
Div Payout % - % 237.31 % - % 77.59 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 305.85% 0.00% 100.00% - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 331,364 330,062 320,957 318,994 320,306 319,655 320,957 2.15%
  QoQ % 0.39% 2.84% 0.62% -0.41% 0.20% -0.41% -
  Horiz. % 103.24% 102.84% 100.00% 99.39% 99.80% 99.59% 100.00%
NOSH 65,101 65,101 65,103 65,101 65,103 65,103 65,103 -0.00%
  QoQ % 0.00% -0.00% 0.00% -0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 1.57 % 0.55 % 2.37 % 0.55 % 0.24 % -1.02 % -0.98 % -
  QoQ % 185.45% -76.79% 330.91% 129.17% 123.53% -4.08% -
  Horiz. % -160.20% -56.12% -241.84% -56.12% -24.49% 104.08% 100.00%
ROE 0.62 % 0.25 % 0.91 % 0.26 % 0.10 % -0.23 % -0.30 % -
  QoQ % 148.00% -72.53% 250.00% 160.00% 143.48% 23.33% -
  Horiz. % -206.67% -83.33% -303.33% -86.67% -33.33% 76.67% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 185.97 187.53 187.21 206.25 172.88 175.07 162.07 9.61%
  QoQ % -0.83% 0.17% -9.23% 19.30% -1.25% 8.02% -
  Horiz. % 114.75% 115.71% 115.51% 127.26% 106.67% 108.02% 100.00%
EPS 3.13 1.26 4.51 1.29 0.51 -1.14 -1.48 -
  QoQ % 148.41% -72.06% 249.61% 152.94% 144.74% 22.97% -
  Horiz. % -211.49% -85.14% -304.73% -87.16% -34.46% 77.03% 100.00%
DPS 0.00 3.00 0.00 1.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 0.00% 50.00% 0.00% 100.00% -
NAPS 5.0900 5.0700 4.9300 4.9000 4.9200 4.9100 4.9300 2.15%
  QoQ % 0.39% 2.84% 0.61% -0.41% 0.20% -0.41% -
  Horiz. % 103.25% 102.84% 100.00% 99.39% 99.80% 99.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 180.16 181.67 181.37 199.81 167.49 169.61 157.01 9.61%
  QoQ % -0.83% 0.17% -9.23% 19.30% -1.25% 8.02% -
  Horiz. % 114.74% 115.71% 115.51% 127.26% 106.67% 108.02% 100.00%
EPS 3.03 1.22 4.37 1.25 0.49 -1.11 -1.43 -
  QoQ % 148.36% -72.08% 249.60% 155.10% 144.14% 22.38% -
  Horiz. % -211.89% -85.31% -305.59% -87.41% -34.27% 77.62% 100.00%
DPS 0.00 2.91 0.00 0.97 0.00 1.94 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 0.00% 50.00% 0.00% 100.00% -
NAPS 4.9310 4.9116 4.7762 4.7469 4.7665 4.7568 4.7762 2.15%
  QoQ % 0.39% 2.83% 0.62% -0.41% 0.20% -0.41% -
  Horiz. % 103.24% 102.83% 100.00% 99.39% 99.80% 99.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.0500 2.0000 1.9800 1.9900 1.8800 1.7200 1.9200 -
P/RPS 1.10 1.07 1.06 0.96 1.09 0.98 1.18 -4.58%
  QoQ % 2.80% 0.94% 10.42% -11.93% 11.22% -16.95% -
  Horiz. % 93.22% 90.68% 89.83% 81.36% 92.37% 83.05% 100.00%
P/EPS 65.48 158.20 43.92 154.41 368.66 -150.30 -129.94 -
  QoQ % -58.61% 260.20% -71.56% -58.12% 345.28% -15.67% -
  Horiz. % -50.39% -121.75% -33.80% -118.83% -283.72% 115.67% 100.00%
EY 1.53 0.63 2.28 0.65 0.27 -0.67 -0.77 -
  QoQ % 142.86% -72.37% 250.77% 140.74% 140.30% 12.99% -
  Horiz. % -198.70% -81.82% -296.10% -84.42% -35.06% 87.01% 100.00%
DY 0.00 1.50 0.00 0.50 0.00 1.16 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 129.31% 0.00% 43.10% 0.00% 100.00% -
P/NAPS 0.40 0.39 0.40 0.41 0.38 0.35 0.39 1.70%
  QoQ % 2.56% -2.50% -2.44% 7.89% 8.57% -10.26% -
  Horiz. % 102.56% 100.00% 102.56% 105.13% 97.44% 89.74% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 21/05/18 22/02/18 27/11/17 17/08/17 05/05/17 24/02/17 29/11/16 -
Price 2.0400 2.0000 2.0000 1.9900 2.1000 1.8000 1.9500 -
P/RPS 1.10 1.07 1.07 0.96 1.21 1.03 1.20 -5.64%
  QoQ % 2.80% 0.00% 11.46% -20.66% 17.48% -14.17% -
  Horiz. % 91.67% 89.17% 89.17% 80.00% 100.83% 85.83% 100.00%
P/EPS 65.16 158.20 44.36 154.41 411.80 -157.30 -131.97 -
  QoQ % -58.81% 256.63% -71.27% -62.50% 361.79% -19.19% -
  Horiz. % -49.37% -119.88% -33.61% -117.00% -312.04% 119.19% 100.00%
EY 1.53 0.63 2.25 0.65 0.24 -0.64 -0.76 -
  QoQ % 142.86% -72.00% 246.15% 170.83% 137.50% 15.79% -
  Horiz. % -201.32% -82.89% -296.05% -85.53% -31.58% 84.21% 100.00%
DY 0.00 1.50 0.00 0.50 0.00 1.11 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 135.14% 0.00% 45.05% 0.00% 100.00% -
P/NAPS 0.40 0.39 0.41 0.41 0.43 0.37 0.40 -
  QoQ % 2.56% -4.88% 0.00% -4.65% 16.22% -7.50% -
  Horiz. % 100.00% 97.50% 102.50% 102.50% 107.50% 92.50% 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.
 


 

171  149  493  1369 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 ISTONE 0.23-0.015 
 NETX 0.0150.00 
 KNM 0.385-0.005 
 HOMERIZ-WB 0.28-0.025 
 GPACKET 0.435+0.03 
 ARMADA 0.23-0.01 
 IMPIANA 0.0250.00 
 HSI-H6R 0.39+0.025 
 PCHEM-C33 0.03-0.01 
Partners & Brokers