Highlights

[WARISAN] QoQ Quarter Result on 2018-09-30 [#3]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     6.83%    YoY -     -35.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 113,745 112,901 120,306 143,520 112,080 121,070 122,082 -4.62%
  QoQ % 0.75% -6.16% -16.17% 28.05% -7.43% -0.83% -
  Horiz. % 93.17% 92.48% 98.55% 117.56% 91.81% 99.17% 100.00%
PBT -3,358 1,961 2,063 3,740 1,380 2,389 3,609 -
  QoQ % -271.24% -4.94% -44.84% 171.01% -42.24% -33.80% -
  Horiz. % -93.05% 54.34% 57.16% 103.63% 38.24% 66.20% 100.00%
Tax -1,395 -1,167 -582 -1,625 128 -491 -2,936 -39.19%
  QoQ % -19.54% -100.52% 64.18% -1,369.53% 126.07% 83.28% -
  Horiz. % 47.51% 39.75% 19.82% 55.35% -4.36% 16.72% 100.00%
NP -4,753 794 1,481 2,115 1,508 1,898 673 -
  QoQ % -698.61% -46.39% -29.98% 40.25% -20.55% 182.02% -
  Horiz. % -706.24% 117.98% 220.06% 314.26% 224.07% 282.02% 100.00%
NP to SH -4,640 896 1,757 1,893 1,772 2,038 823 -
  QoQ % -617.86% -49.00% -7.18% 6.83% -13.05% 147.63% -
  Horiz. % -563.79% 108.87% 213.49% 230.01% 215.31% 247.63% 100.00%
Tax Rate - % 59.51 % 28.21 % 43.45 % -9.28 % 20.55 % 81.35 % -
  QoQ % 0.00% 110.95% -35.07% 568.21% -145.16% -74.74% -
  Horiz. % 0.00% 73.15% 34.68% 53.41% -11.41% 25.26% 100.00%
Total Cost 118,498 112,107 118,825 141,405 110,572 119,172 121,409 -1.61%
  QoQ % 5.70% -5.65% -15.97% 27.88% -7.22% -1.84% -
  Horiz. % 97.60% 92.34% 97.87% 116.47% 91.07% 98.16% 100.00%
Net Worth 330,062 336,567 335,265 333,963 332,015 331,364 330,062 -
  QoQ % -1.93% 0.39% 0.39% 0.59% 0.20% 0.39% -
  Horiz. % 100.00% 101.97% 101.58% 101.18% 100.59% 100.39% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 1,953 - 651 - 1,953 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 33.33% 0.00% 100.00%
Div Payout % - % - % 111.16 % - % 36.74 % - % 237.31 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 46.84% 0.00% 15.48% 0.00% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 330,062 336,567 335,265 333,963 332,015 331,364 330,062 -
  QoQ % -1.93% 0.39% 0.39% 0.59% 0.20% 0.39% -
  Horiz. % 100.00% 101.97% 101.58% 101.18% 100.59% 100.39% 100.00%
NOSH 65,101 65,100 65,100 65,100 65,101 65,101 65,101 -
  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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -4.18 % 0.70 % 1.23 % 1.47 % 1.35 % 1.57 % 0.55 % -
  QoQ % -697.14% -43.09% -16.33% 8.89% -14.01% 185.45% -
  Horiz. % -760.00% 127.27% 223.64% 267.27% 245.45% 285.45% 100.00%
ROE -1.41 % 0.27 % 0.52 % 0.57 % 0.53 % 0.62 % 0.25 % -
  QoQ % -622.22% -48.08% -8.77% 7.55% -14.52% 148.00% -
  Horiz. % -564.00% 108.00% 208.00% 228.00% 212.00% 248.00% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 174.72 173.43 184.80 220.46 172.16 185.97 187.53 -4.62%
  QoQ % 0.74% -6.15% -16.18% 28.06% -7.43% -0.83% -
  Horiz. % 93.17% 92.48% 98.54% 117.56% 91.80% 99.17% 100.00%
EPS -7.13 1.38 2.70 2.91 2.72 3.13 1.26 -
  QoQ % -616.67% -48.89% -7.22% 6.99% -13.10% 148.41% -
  Horiz. % -565.87% 109.52% 214.29% 230.95% 215.87% 248.41% 100.00%
DPS 0.00 0.00 3.00 0.00 1.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 33.33% 0.00% 100.00%
NAPS 5.0700 5.1700 5.1500 5.1300 5.1000 5.0900 5.0700 -
  QoQ % -1.93% 0.39% 0.39% 0.59% 0.20% 0.39% -
  Horiz. % 100.00% 101.97% 101.58% 101.18% 100.59% 100.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 169.26 168.01 179.03 213.57 166.79 180.16 181.67 -4.62%
  QoQ % 0.74% -6.16% -16.17% 28.05% -7.42% -0.83% -
  Horiz. % 93.17% 92.48% 98.55% 117.56% 91.81% 99.17% 100.00%
EPS -6.90 1.33 2.61 2.82 2.64 3.03 1.22 -
  QoQ % -618.80% -49.04% -7.45% 6.82% -12.87% 148.36% -
  Horiz. % -565.57% 109.02% 213.93% 231.15% 216.39% 248.36% 100.00%
DPS 0.00 0.00 2.91 0.00 0.97 0.00 2.91 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 33.33% 0.00% 100.00%
NAPS 4.9116 5.0084 4.9891 4.9697 4.9407 4.9310 4.9116 -
  QoQ % -1.93% 0.39% 0.39% 0.59% 0.20% 0.39% -
  Horiz. % 100.00% 101.97% 101.58% 101.18% 100.59% 100.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.1700 2.1000 2.0600 2.0800 2.0200 2.0500 2.0000 -
P/RPS 1.24 1.21 1.11 0.94 1.17 1.10 1.07 10.36%
  QoQ % 2.48% 9.01% 18.09% -19.66% 6.36% 2.80% -
  Horiz. % 115.89% 113.08% 103.74% 87.85% 109.35% 102.80% 100.00%
P/EPS -30.45 152.58 76.33 71.53 74.21 65.48 158.20 -
  QoQ % -119.96% 99.90% 6.71% -3.61% 13.33% -58.61% -
  Horiz. % -19.25% 96.45% 48.25% 45.21% 46.91% 41.39% 100.00%
EY -3.28 0.66 1.31 1.40 1.35 1.53 0.63 -
  QoQ % -596.97% -49.62% -6.43% 3.70% -11.76% 142.86% -
  Horiz. % -520.63% 104.76% 207.94% 222.22% 214.29% 242.86% 100.00%
DY 0.00 0.00 1.46 0.00 0.50 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 97.33% 0.00% 33.33% 0.00% 100.00%
P/NAPS 0.43 0.41 0.40 0.41 0.40 0.40 0.39 6.74%
  QoQ % 4.88% 2.50% -2.44% 2.50% 0.00% 2.56% -
  Horiz. % 110.26% 105.13% 102.56% 105.13% 102.56% 102.56% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 16/05/19 22/02/19 29/11/18 16/08/18 21/05/18 22/02/18 -
Price 2.1200 2.2300 2.1800 2.0600 2.1000 2.0400 2.0000 -
P/RPS 1.21 1.29 1.18 0.93 1.22 1.10 1.07 8.57%
  QoQ % -6.20% 9.32% 26.88% -23.77% 10.91% 2.80% -
  Horiz. % 113.08% 120.56% 110.28% 86.92% 114.02% 102.80% 100.00%
P/EPS -29.74 162.02 80.77 70.84 77.15 65.16 158.20 -
  QoQ % -118.36% 100.59% 14.02% -8.18% 18.40% -58.81% -
  Horiz. % -18.80% 102.41% 51.06% 44.78% 48.77% 41.19% 100.00%
EY -3.36 0.62 1.24 1.41 1.30 1.53 0.63 -
  QoQ % -641.94% -50.00% -12.06% 8.46% -15.03% 142.86% -
  Horiz. % -533.33% 98.41% 196.83% 223.81% 206.35% 242.86% 100.00%
DY 0.00 0.00 1.38 0.00 0.48 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 92.00% 0.00% 32.00% 0.00% 100.00%
P/NAPS 0.42 0.43 0.42 0.40 0.41 0.40 0.39 5.08%
  QoQ % -2.33% 2.38% 5.00% -2.44% 2.50% 2.56% -
  Horiz. % 107.69% 110.26% 107.69% 102.56% 105.13% 102.56% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
6. SCOMIES, OPCOM & NETX: 3 GOOD STOCKS WITH GREAT POTENTIAL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers