Highlights

[WARISAN] QoQ Quarter Result on 2012-12-31 [#4]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     339.30%    YoY -     396.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 121,277 132,136 100,112 105,997 108,484 131,417 107,301 8.50%
  QoQ % -8.22% 31.99% -5.55% -2.29% -17.45% 22.48% -
  Horiz. % 113.03% 123.15% 93.30% 98.78% 101.10% 122.48% 100.00%
PBT 7,833 8,544 4,387 18,709 4,795 8,236 5,504 26.49%
  QoQ % -8.32% 94.76% -76.55% 290.18% -41.78% 49.64% -
  Horiz. % 142.31% 155.23% 79.71% 339.92% 87.12% 149.64% 100.00%
Tax -2,108 -2,834 -1,577 -1,951 -1,031 -3,253 -1,362 33.77%
  QoQ % 25.62% -79.71% 19.17% -89.23% 68.31% -138.84% -
  Horiz. % 154.77% 208.08% 115.79% 143.25% 75.70% 238.84% 100.00%
NP 5,725 5,710 2,810 16,758 3,764 4,983 4,142 24.06%
  QoQ % 0.26% 103.20% -83.23% 345.22% -24.46% 20.30% -
  Horiz. % 138.22% 137.86% 67.84% 404.59% 90.87% 120.30% 100.00%
NP to SH 5,779 5,728 2,843 16,733 3,809 4,986 4,123 25.22%
  QoQ % 0.89% 101.48% -83.01% 339.30% -23.61% 20.93% -
  Horiz. % 140.16% 138.93% 68.95% 405.85% 92.38% 120.93% 100.00%
Tax Rate 26.91 % 33.17 % 35.95 % 10.43 % 21.50 % 39.50 % 24.75 % 5.73%
  QoQ % -18.87% -7.73% 244.68% -51.49% -45.57% 59.60% -
  Horiz. % 108.73% 134.02% 145.25% 42.14% 86.87% 159.60% 100.00%
Total Cost 115,552 126,426 97,302 89,239 104,720 126,434 103,159 7.85%
  QoQ % -8.60% 29.93% 9.04% -14.78% -17.17% 22.56% -
  Horiz. % 112.01% 122.55% 94.32% 86.51% 101.51% 122.56% 100.00%
Net Worth 279,502 276,299 272,589 277,465 259,793 260,054 257,280 5.67%
  QoQ % 1.16% 1.36% -1.76% 6.80% -0.10% 1.08% -
  Horiz. % 108.64% 107.39% 105.95% 107.85% 100.98% 101.08% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 3,909 - 3,907 - 3,910 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.98% 0.00% 99.93% 0.00% 100.00% -
Div Payout % - % 68.26 % - % 23.35 % - % 78.43 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.03% 0.00% 29.77% 0.00% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 279,502 276,299 272,589 277,465 259,793 260,054 257,280 5.67%
  QoQ % 1.16% 1.36% -1.76% 6.80% -0.10% 1.08% -
  Horiz. % 108.64% 107.39% 105.95% 107.85% 100.98% 101.08% 100.00%
NOSH 65,152 65,164 65,057 65,132 65,111 65,176 65,134 0.02%
  QoQ % -0.02% 0.17% -0.12% 0.03% -0.10% 0.06% -
  Horiz. % 100.03% 100.05% 99.88% 100.00% 99.96% 100.06% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.72 % 4.32 % 2.81 % 15.81 % 3.47 % 3.79 % 3.86 % 14.34%
  QoQ % 9.26% 53.74% -82.23% 355.62% -8.44% -1.81% -
  Horiz. % 122.28% 111.92% 72.80% 409.59% 89.90% 98.19% 100.00%
ROE 2.07 % 2.07 % 1.04 % 6.03 % 1.47 % 1.92 % 1.60 % 18.71%
  QoQ % 0.00% 99.04% -82.75% 310.20% -23.44% 20.00% -
  Horiz. % 129.38% 129.38% 65.00% 376.88% 91.88% 120.00% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 186.14 202.77 153.88 162.74 166.61 201.63 164.74 8.47%
  QoQ % -8.20% 31.77% -5.44% -2.32% -17.37% 22.39% -
  Horiz. % 112.99% 123.08% 93.41% 98.79% 101.14% 122.39% 100.00%
EPS 8.87 8.79 4.37 25.69 5.85 7.65 6.33 25.20%
  QoQ % 0.91% 101.14% -82.99% 339.15% -23.53% 20.85% -
  Horiz. % 140.13% 138.86% 69.04% 405.85% 92.42% 120.85% 100.00%
DPS 0.00 6.00 0.00 6.00 0.00 6.00 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 4.2900 4.2400 4.1900 4.2600 3.9900 3.9900 3.9500 5.65%
  QoQ % 1.18% 1.19% -1.64% 6.77% 0.00% 1.01% -
  Horiz. % 108.61% 107.34% 106.08% 107.85% 101.01% 101.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 180.47 196.63 148.98 157.73 161.43 195.56 159.67 8.50%
  QoQ % -8.22% 31.98% -5.55% -2.29% -17.45% 22.48% -
  Horiz. % 113.03% 123.15% 93.30% 98.78% 101.10% 122.48% 100.00%
EPS 8.60 8.52 4.23 24.90 5.67 7.42 6.14 25.16%
  QoQ % 0.94% 101.42% -83.01% 339.15% -23.58% 20.85% -
  Horiz. % 140.07% 138.76% 68.89% 405.54% 92.35% 120.85% 100.00%
DPS 0.00 5.82 0.00 5.82 0.00 5.82 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 4.1593 4.1116 4.0564 4.1290 3.8660 3.8699 3.8286 5.67%
  QoQ % 1.16% 1.36% -1.76% 6.80% -0.10% 1.08% -
  Horiz. % 108.64% 107.39% 105.95% 107.85% 100.98% 101.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.8400 2.7000 2.6000 2.6100 2.7000 2.2700 2.6900 -
P/RPS 1.53 1.33 1.69 1.60 1.62 1.13 1.63 -4.13%
  QoQ % 15.04% -21.30% 5.63% -1.23% 43.36% -30.67% -
  Horiz. % 93.87% 81.60% 103.68% 98.16% 99.39% 69.33% 100.00%
P/EPS 32.02 30.72 59.50 10.16 46.15 29.67 42.50 -17.19%
  QoQ % 4.23% -48.37% 485.63% -77.98% 55.54% -30.19% -
  Horiz. % 75.34% 72.28% 140.00% 23.91% 108.59% 69.81% 100.00%
EY 3.12 3.26 1.68 9.84 2.17 3.37 2.35 20.78%
  QoQ % -4.29% 94.05% -82.93% 353.46% -35.61% 43.40% -
  Horiz. % 132.77% 138.72% 71.49% 418.72% 92.34% 143.40% 100.00%
DY 0.00 2.22 0.00 2.30 0.00 2.64 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 84.09% 0.00% 87.12% 0.00% 100.00% -
P/NAPS 0.66 0.64 0.62 0.61 0.68 0.57 0.68 -1.97%
  QoQ % 3.13% 3.23% 1.64% -10.29% 19.30% -16.18% -
  Horiz. % 97.06% 94.12% 91.18% 89.71% 100.00% 83.82% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 29/08/13 14/05/13 26/02/13 27/11/12 14/08/12 16/05/12 -
Price 2.8100 2.6500 2.7800 2.4500 2.5500 2.5100 2.4500 -
P/RPS 1.51 1.31 1.81 1.51 1.53 1.24 1.49 0.89%
  QoQ % 15.27% -27.62% 19.87% -1.31% 23.39% -16.78% -
  Horiz. % 101.34% 87.92% 121.48% 101.34% 102.68% 83.22% 100.00%
P/EPS 31.68 30.15 63.62 9.54 43.59 32.81 38.70 -12.48%
  QoQ % 5.07% -52.61% 566.88% -78.11% 32.86% -15.22% -
  Horiz. % 81.86% 77.91% 164.39% 24.65% 112.64% 84.78% 100.00%
EY 3.16 3.32 1.57 10.49 2.29 3.05 2.58 14.46%
  QoQ % -4.82% 111.46% -85.03% 358.08% -24.92% 18.22% -
  Horiz. % 122.48% 128.68% 60.85% 406.59% 88.76% 118.22% 100.00%
DY 0.00 2.26 0.00 2.45 0.00 2.39 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 94.56% 0.00% 102.51% 0.00% 100.00% -
P/NAPS 0.66 0.63 0.66 0.58 0.64 0.63 0.62 4.25%
  QoQ % 4.76% -4.55% 13.79% -9.38% 1.59% 1.61% -
  Horiz. % 106.45% 101.61% 106.45% 93.55% 103.23% 101.61% 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