Highlights

[WARISAN] QoQ Quarter Result on 2020-06-30 [#2]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -58.49%    YoY -     -283.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 54,375 74,943 111,273 101,909 113,745 112,901 120,306 -41.13%
  QoQ % -27.44% -32.65% 9.19% -10.41% 0.75% -6.16% -
  Horiz. % 45.20% 62.29% 92.49% 84.71% 94.55% 93.84% 100.00%
PBT -18,348 -11,869 -2,144 -1,543 -3,358 1,961 2,063 -
  QoQ % -54.59% -453.59% -38.95% 54.05% -271.24% -4.94% -
  Horiz. % -889.38% -575.33% -103.93% -74.79% -162.77% 95.06% 100.00%
Tax 413 456 459 -247 -1,395 -1,167 -582 -
  QoQ % -9.43% -0.65% 285.83% 82.29% -19.54% -100.52% -
  Horiz. % -70.96% -78.35% -78.87% 42.44% 239.69% 200.52% 100.00%
NP -17,935 -11,413 -1,685 -1,790 -4,753 794 1,481 -
  QoQ % -57.15% -577.33% 5.87% 62.34% -698.61% -46.39% -
  Horiz. % -1,211.01% -770.63% -113.77% -120.86% -320.93% 53.61% 100.00%
NP to SH -17,797 -11,229 -1,400 -1,699 -4,640 896 1,757 -
  QoQ % -58.49% -702.07% 17.60% 63.38% -617.86% -49.00% -
  Horiz. % -1,012.92% -639.10% -79.68% -96.70% -264.09% 51.00% 100.00%
Tax Rate - % - % - % - % - % 59.51 % 28.21 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 110.95% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 210.95% 100.00%
Total Cost 72,310 86,356 112,958 103,699 118,498 112,107 118,825 -28.21%
  QoQ % -16.27% -23.55% 8.93% -12.49% 5.70% -5.65% -
  Horiz. % 60.85% 72.67% 95.06% 87.27% 99.72% 94.35% 100.00%
Net Worth 295,558 313,782 323,546 328,755 330,062 336,567 335,265 -8.07%
  QoQ % -5.81% -3.02% -1.58% -0.40% -1.93% 0.39% -
  Horiz. % 88.16% 93.59% 96.50% 98.06% 98.45% 100.39% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - 1,953 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 111.16 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 295,558 313,782 323,546 328,755 330,062 336,567 335,265 -8.07%
  QoQ % -5.81% -3.02% -1.58% -0.40% -1.93% 0.39% -
  Horiz. % 88.16% 93.59% 96.50% 98.06% 98.45% 100.39% 100.00%
NOSH 65,101 65,100 65,100 65,100 65,101 65,100 65,100 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -32.98 % -15.23 % -1.51 % -1.76 % -4.18 % 0.70 % 1.23 % -
  QoQ % -116.55% -908.61% 14.20% 57.89% -697.14% -43.09% -
  Horiz. % -2,681.30% -1,238.21% -122.76% -143.09% -339.84% 56.91% 100.00%
ROE -6.02 % -3.58 % -0.43 % -0.52 % -1.41 % 0.27 % 0.52 % -
  QoQ % -68.16% -732.56% 17.31% 63.12% -622.22% -48.08% -
  Horiz. % -1,157.69% -688.46% -82.69% -100.00% -271.15% 51.92% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 83.52 115.12 170.93 156.54 174.72 173.43 184.80 -41.14%
  QoQ % -27.45% -32.65% 9.19% -10.41% 0.74% -6.15% -
  Horiz. % 45.19% 62.29% 92.49% 84.71% 94.55% 93.85% 100.00%
EPS -27.34 -17.25 -2.15 -2.61 -7.13 1.38 2.70 -
  QoQ % -58.49% -702.33% 17.62% 63.39% -616.67% -48.89% -
  Horiz. % -1,012.59% -638.89% -79.63% -96.67% -264.07% 51.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 4.5400 4.8200 4.9700 5.0500 5.0700 5.1700 5.1500 -8.07%
  QoQ % -5.81% -3.02% -1.58% -0.39% -1.93% 0.39% -
  Horiz. % 88.16% 93.59% 96.50% 98.06% 98.45% 100.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 80.92 111.52 165.58 151.65 169.26 168.01 179.03 -41.13%
  QoQ % -27.44% -32.65% 9.19% -10.40% 0.74% -6.16% -
  Horiz. % 45.20% 62.29% 92.49% 84.71% 94.54% 93.84% 100.00%
EPS -26.48 -16.71 -2.08 -2.53 -6.90 1.33 2.61 -
  QoQ % -58.47% -703.37% 17.79% 63.33% -618.80% -49.04% -
  Horiz. % -1,014.56% -640.23% -79.69% -96.93% -264.37% 50.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.91 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 4.3982 4.6694 4.8147 4.8922 4.9116 5.0084 4.9891 -8.07%
  QoQ % -5.81% -3.02% -1.58% -0.39% -1.93% 0.39% -
  Horiz. % 88.16% 93.59% 96.50% 98.06% 98.45% 100.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.3300 1.5000 1.7000 1.9600 2.1700 2.1000 2.0600 -
P/RPS 1.59 1.30 0.99 1.25 1.24 1.21 1.11 27.10%
  QoQ % 22.31% 31.31% -20.80% 0.81% 2.48% 9.01% -
  Horiz. % 143.24% 117.12% 89.19% 112.61% 111.71% 109.01% 100.00%
P/EPS -4.87 -8.70 -79.05 -75.10 -30.45 152.58 76.33 -
  QoQ % 44.02% 88.99% -5.26% -146.63% -119.96% 99.90% -
  Horiz. % -6.38% -11.40% -103.56% -98.39% -39.89% 199.90% 100.00%
EY -20.55 -11.50 -1.27 -1.33 -3.28 0.66 1.31 -
  QoQ % -78.70% -805.51% 4.51% 59.45% -596.97% -49.62% -
  Horiz. % -1,568.70% -877.86% -96.95% -101.53% -250.38% 50.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.46 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.29 0.31 0.34 0.39 0.43 0.41 0.40 -19.31%
  QoQ % -6.45% -8.82% -12.82% -9.30% 4.88% 2.50% -
  Horiz. % 72.50% 77.50% 85.00% 97.50% 107.50% 102.50% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 25/06/20 20/02/20 28/11/19 26/08/19 16/05/19 22/02/19 -
Price 1.2100 1.3300 1.6900 1.7000 2.1200 2.2300 2.1800 -
P/RPS 1.45 1.16 0.99 1.09 1.21 1.29 1.18 14.74%
  QoQ % 25.00% 17.17% -9.17% -9.92% -6.20% 9.32% -
  Horiz. % 122.88% 98.31% 83.90% 92.37% 102.54% 109.32% 100.00%
P/EPS -4.43 -7.71 -78.59 -65.14 -29.74 162.02 80.77 -
  QoQ % 42.54% 90.19% -20.65% -119.03% -118.36% 100.59% -
  Horiz. % -5.48% -9.55% -97.30% -80.65% -36.82% 200.59% 100.00%
EY -22.59 -12.97 -1.27 -1.54 -3.36 0.62 1.24 -
  QoQ % -74.17% -921.26% 17.53% 54.17% -641.94% -50.00% -
  Horiz. % -1,821.77% -1,045.97% -102.42% -124.19% -270.97% 50.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.38 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.27 0.28 0.34 0.34 0.42 0.43 0.42 -25.53%
  QoQ % -3.57% -17.65% 0.00% -19.05% -2.33% 2.38% -
  Horiz. % 64.29% 66.67% 80.95% 80.95% 100.00% 102.38% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS