Highlights

[WARISAN] QoQ Quarter Result on 2015-09-30 [#3]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 17-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     173.67%    YoY -     254.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 121,635 104,990 106,206 122,031 99,364 118,845 102,419 12.16%
  QoQ % 15.85% -1.14% -12.97% 22.81% -16.39% 16.04% -
  Horiz. % 118.76% 102.51% 103.70% 119.15% 97.02% 116.04% 100.00%
PBT 216 -809 3,095 3,947 -4,164 1,105 -640 -
  QoQ % 126.70% -126.14% -21.59% 194.79% -476.83% 272.66% -
  Horiz. % -33.75% 126.41% -483.59% -616.72% 650.62% -172.66% 100.00%
Tax -2,438 -417 -1,681 -627 -465 -330 305 -
  QoQ % -484.65% 75.19% -168.10% -34.84% -40.91% -208.20% -
  Horiz. % -799.34% -136.72% -551.15% -205.57% -152.46% -108.20% 100.00%
NP -2,222 -1,226 1,414 3,320 -4,629 775 -335 253.43%
  QoQ % -81.24% -186.70% -57.41% 171.72% -697.29% 331.34% -
  Horiz. % 663.28% 365.97% -422.09% -991.04% 1,381.79% -231.34% 100.00%
NP to SH -2,179 -1,151 1,511 3,368 -4,572 841 -103 666.34%
  QoQ % -89.31% -176.17% -55.14% 173.67% -643.64% 916.50% -
  Horiz. % 2,115.53% 1,117.48% -1,466.99% -3,269.90% 4,438.83% -816.50% 100.00%
Tax Rate 1,128.70 % - % 54.31 % 15.89 % - % 29.86 % - % -
  QoQ % 0.00% 0.00% 241.79% 0.00% 0.00% 0.00% -
  Horiz. % 3,779.97% 0.00% 181.88% 53.22% 0.00% 100.00% -
Total Cost 123,857 106,216 104,792 118,711 103,993 118,070 102,754 13.27%
  QoQ % 16.61% 1.36% -11.73% 14.15% -11.92% 14.91% -
  Horiz. % 120.54% 103.37% 101.98% 115.53% 101.21% 114.91% 100.00%
Net Worth 322,622 324,490 329,554 328,331 324,338 331,836 327,437 -0.98%
  QoQ % -0.58% -1.54% 0.37% 1.23% -2.26% 1.34% -
  Horiz. % 98.53% 99.10% 100.65% 100.27% 99.05% 101.34% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 1,300 - 2,930 - 1,628 - 2,906 -41.51%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.76% 0.00% 100.85% 0.00% 56.02% 0.00% 100.00%
Div Payout % - % - % 193.97 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 322,622 324,490 329,554 328,331 324,338 331,836 327,437 -0.98%
  QoQ % -0.58% -1.54% 0.37% 1.23% -2.26% 1.34% -
  Horiz. % 98.53% 99.10% 100.65% 100.27% 99.05% 101.34% 100.00%
NOSH 65,044 65,028 65,129 65,145 65,128 65,193 64,583 0.48%
  QoQ % 0.03% -0.16% -0.02% 0.03% -0.10% 0.95% -
  Horiz. % 100.71% 100.69% 100.85% 100.87% 100.84% 100.95% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -1.83 % -1.17 % 1.33 % 2.72 % -4.66 % 0.65 % -0.33 % 213.63%
  QoQ % -56.41% -187.97% -51.10% 158.37% -816.92% 296.97% -
  Horiz. % 554.55% 354.55% -403.03% -824.24% 1,412.12% -196.97% 100.00%
ROE -0.68 % -0.35 % 0.46 % 1.03 % -1.41 % 0.25 % -0.03 % 702.45%
  QoQ % -94.29% -176.09% -55.34% 173.05% -664.00% 933.33% -
  Horiz. % 2,266.67% 1,166.67% -1,533.33% -3,433.33% 4,700.00% -833.33% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 187.00 161.45 163.07 187.32 152.57 182.29 158.58 11.63%
  QoQ % 15.83% -0.99% -12.95% 22.78% -16.30% 14.95% -
  Horiz. % 117.92% 101.81% 102.83% 118.12% 96.21% 114.95% 100.00%
EPS -3.35 -1.77 2.32 5.17 -7.02 1.29 -0.16 661.06%
  QoQ % -89.27% -176.29% -55.13% 173.65% -644.19% 906.25% -
  Horiz. % 2,093.75% 1,106.25% -1,450.00% -3,231.25% 4,387.50% -806.25% 100.00%
DPS 2.00 0.00 4.50 0.00 2.50 0.00 4.50 -41.79%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.44% 0.00% 100.00% 0.00% 55.56% 0.00% 100.00%
NAPS 4.9600 4.9900 5.0600 5.0400 4.9800 5.0900 5.0700 -1.45%
  QoQ % -0.60% -1.38% 0.40% 1.20% -2.16% 0.39% -
  Horiz. % 97.83% 98.42% 99.80% 99.41% 98.22% 100.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 181.00 156.24 158.04 181.59 147.86 176.85 152.41 12.16%
  QoQ % 15.85% -1.14% -12.97% 22.81% -16.39% 16.04% -
  Horiz. % 118.76% 102.51% 103.69% 119.15% 97.01% 116.04% 100.00%
EPS -3.24 -1.71 2.25 5.01 -6.80 1.25 -0.15 677.05%
  QoQ % -89.47% -176.00% -55.09% 173.68% -644.00% 933.33% -
  Horiz. % 2,160.00% 1,140.00% -1,500.00% -3,340.00% 4,533.33% -833.33% 100.00%
DPS 1.94 0.00 4.36 0.00 2.42 0.00 4.32 -41.39%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.91% 0.00% 100.93% 0.00% 56.02% 0.00% 100.00%
NAPS 4.8009 4.8287 4.9041 4.8859 4.8265 4.9380 4.8726 -0.98%
  QoQ % -0.58% -1.54% 0.37% 1.23% -2.26% 1.34% -
  Horiz. % 98.53% 99.10% 100.65% 100.27% 99.05% 101.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.3000 2.3100 2.4900 2.3700 2.8500 3.0000 2.6500 -
P/RPS 1.23 1.43 1.53 1.27 1.87 1.65 1.67 -18.46%
  QoQ % -13.99% -6.54% 20.47% -32.09% 13.33% -1.20% -
  Horiz. % 73.65% 85.63% 91.62% 76.05% 111.98% 98.80% 100.00%
P/EPS -68.66 -130.51 107.33 45.84 -40.60 232.56 -1,661.61 -88.07%
  QoQ % 47.39% -221.60% 134.14% 212.91% -117.46% 114.00% -
  Horiz. % 4.13% 7.85% -6.46% -2.76% 2.44% -14.00% 100.00%
EY -1.46 -0.77 0.93 2.18 -2.46 0.43 -0.06 741.35%
  QoQ % -89.61% -182.80% -57.34% 188.62% -672.09% 816.67% -
  Horiz. % 2,433.33% 1,283.33% -1,550.00% -3,633.33% 4,100.00% -716.67% 100.00%
DY 0.87 0.00 1.81 0.00 0.88 0.00 1.70 -36.05%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 51.18% 0.00% 106.47% 0.00% 51.76% 0.00% 100.00%
P/NAPS 0.46 0.46 0.49 0.47 0.57 0.59 0.52 -7.86%
  QoQ % 0.00% -6.12% 4.26% -17.54% -3.39% 13.46% -
  Horiz. % 88.46% 88.46% 94.23% 90.38% 109.62% 113.46% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 18/08/16 12/05/16 25/02/16 17/11/15 25/08/15 21/05/15 26/02/15 -
Price 2.0900 2.2500 2.5000 2.9900 2.2800 2.9500 3.0400 -
P/RPS 1.12 1.39 1.53 1.60 1.49 1.62 1.92 -30.21%
  QoQ % -19.42% -9.15% -4.38% 7.38% -8.02% -15.62% -
  Horiz. % 58.33% 72.40% 79.69% 83.33% 77.60% 84.38% 100.00%
P/EPS -62.39 -127.12 107.76 57.83 -32.48 228.68 -1,906.15 -89.79%
  QoQ % 50.92% -217.97% 86.34% 278.05% -114.20% 112.00% -
  Horiz. % 3.27% 6.67% -5.65% -3.03% 1.70% -12.00% 100.00%
EY -1.60 -0.79 0.93 1.73 -3.08 0.44 -0.05 910.07%
  QoQ % -102.53% -184.95% -46.24% 156.17% -800.00% 980.00% -
  Horiz. % 3,200.00% 1,580.00% -1,860.00% -3,460.00% 6,160.00% -880.00% 100.00%
DY 0.96 0.00 1.80 0.00 1.10 0.00 1.48 -25.09%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.86% 0.00% 121.62% 0.00% 74.32% 0.00% 100.00%
P/NAPS 0.42 0.45 0.49 0.59 0.46 0.58 0.60 -21.18%
  QoQ % -6.67% -8.16% -16.95% 28.26% -20.69% -3.33% -
  Horiz. % 70.00% 75.00% 81.67% 98.33% 76.67% 96.67% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers