Highlights

[WARISAN] QoQ Quarter Result on 2013-12-31 [#4]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     243.85%    YoY -     18.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 112,072 130,119 114,694 130,137 121,277 132,136 100,112 7.81%
  QoQ % -13.87% 13.45% -11.87% 7.31% -8.22% 31.99% -
  Horiz. % 111.95% 129.97% 114.57% 129.99% 121.14% 131.99% 100.00%
PBT -1,936 2,579 3,482 22,143 7,833 8,544 4,387 -
  QoQ % -175.07% -25.93% -84.27% 182.69% -8.32% 94.76% -
  Horiz. % -44.13% 58.79% 79.37% 504.74% 178.55% 194.76% 100.00%
Tax -345 -1,235 -803 -2,385 -2,108 -2,834 -1,577 -63.66%
  QoQ % 72.06% -53.80% 66.33% -13.14% 25.62% -79.71% -
  Horiz. % 21.88% 78.31% 50.92% 151.24% 133.67% 179.71% 100.00%
NP -2,281 1,344 2,679 19,758 5,725 5,710 2,810 -
  QoQ % -269.72% -49.83% -86.44% 245.12% 0.26% 103.20% -
  Horiz. % -81.17% 47.83% 95.34% 703.13% 203.74% 203.20% 100.00%
NP to SH -2,186 1,390 2,683 19,871 5,779 5,728 2,843 -
  QoQ % -257.27% -48.19% -86.50% 243.85% 0.89% 101.48% -
  Horiz. % -76.89% 48.89% 94.37% 698.94% 203.27% 201.48% 100.00%
Tax Rate - % 47.89 % 23.06 % 10.77 % 26.91 % 33.17 % 35.95 % -
  QoQ % 0.00% 107.68% 114.11% -59.98% -18.87% -7.73% -
  Horiz. % 0.00% 133.21% 64.14% 29.96% 74.85% 92.27% 100.00%
Total Cost 114,353 128,775 112,015 110,379 115,552 126,426 97,302 11.35%
  QoQ % -11.20% 14.96% 1.48% -4.48% -8.60% 29.93% -
  Horiz. % 117.52% 132.35% 115.12% 113.44% 118.76% 129.93% 100.00%
Net Worth 296,020 299,434 302,163 260,448 279,502 276,299 272,589 5.65%
  QoQ % -1.14% -0.90% 16.02% -6.82% 1.16% 1.36% -
  Horiz. % 108.60% 109.85% 110.85% 95.55% 102.54% 101.36% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 2,922 - 2,930 - 3,909 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 74.76% 0.00% 74.94% 0.00% 100.00% -
Div Payout % - % 210.28 % - % 14.75 % - % 68.26 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 308.06% 0.00% 21.61% 0.00% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 296,020 299,434 302,163 260,448 279,502 276,299 272,589 5.65%
  QoQ % -1.14% -0.90% 16.02% -6.82% 1.16% 1.36% -
  Horiz. % 108.60% 109.85% 110.85% 95.55% 102.54% 101.36% 100.00%
NOSH 65,059 64,953 65,121 65,112 65,152 65,164 65,057 0.00%
  QoQ % 0.16% -0.26% 0.01% -0.06% -0.02% 0.17% -
  Horiz. % 100.00% 99.84% 100.10% 100.08% 100.15% 100.17% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -2.04 % 1.03 % 2.34 % 15.18 % 4.72 % 4.32 % 2.81 % -
  QoQ % -298.06% -55.98% -84.58% 221.61% 9.26% 53.74% -
  Horiz. % -72.60% 36.65% 83.27% 540.21% 167.97% 153.74% 100.00%
ROE -0.74 % 0.46 % 0.89 % 7.63 % 2.07 % 2.07 % 1.04 % -
  QoQ % -260.87% -48.31% -88.34% 268.60% 0.00% 99.04% -
  Horiz. % -71.15% 44.23% 85.58% 733.65% 199.04% 199.04% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 172.26 200.33 176.12 199.87 186.14 202.77 153.88 7.80%
  QoQ % -14.01% 13.75% -11.88% 7.38% -8.20% 31.77% -
  Horiz. % 111.94% 130.19% 114.45% 129.89% 120.96% 131.77% 100.00%
EPS -3.36 2.14 4.12 30.52 8.87 8.79 4.37 -
  QoQ % -257.01% -48.06% -86.50% 244.08% 0.91% 101.14% -
  Horiz. % -76.89% 48.97% 94.28% 698.40% 202.97% 201.14% 100.00%
DPS 0.00 4.50 0.00 4.50 0.00 6.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 75.00% 0.00% 75.00% 0.00% 100.00% -
NAPS 4.5500 4.6100 4.6400 4.0000 4.2900 4.2400 4.1900 5.64%
  QoQ % -1.30% -0.65% 16.00% -6.76% 1.18% 1.19% -
  Horiz. % 108.59% 110.02% 110.74% 95.47% 102.39% 101.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 166.77 193.63 170.68 193.66 180.47 196.63 148.98 7.80%
  QoQ % -13.87% 13.45% -11.87% 7.31% -8.22% 31.98% -
  Horiz. % 111.94% 129.97% 114.57% 129.99% 121.14% 131.98% 100.00%
EPS -3.25 2.07 3.99 29.57 8.60 8.52 4.23 -
  QoQ % -257.00% -48.12% -86.51% 243.84% 0.94% 101.42% -
  Horiz. % -76.83% 48.94% 94.33% 699.05% 203.31% 201.42% 100.00%
DPS 0.00 4.35 0.00 4.36 0.00 5.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 74.74% 0.00% 74.91% 0.00% 100.00% -
NAPS 4.4051 4.4559 4.4965 3.8757 4.1593 4.1116 4.0564 5.65%
  QoQ % -1.14% -0.90% 16.02% -6.82% 1.16% 1.36% -
  Horiz. % 108.60% 109.85% 110.85% 95.55% 102.54% 101.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.1800 3.5100 3.5400 2.9600 2.8400 2.7000 2.6000 -
P/RPS 1.85 1.75 2.01 1.48 1.53 1.33 1.69 6.21%
  QoQ % 5.71% -12.94% 35.81% -3.27% 15.04% -21.30% -
  Horiz. % 109.47% 103.55% 118.93% 87.57% 90.53% 78.70% 100.00%
P/EPS -94.64 164.02 85.92 9.70 32.02 30.72 59.50 -
  QoQ % -157.70% 90.90% 785.77% -69.71% 4.23% -48.37% -
  Horiz. % -159.06% 275.66% 144.40% 16.30% 53.82% 51.63% 100.00%
EY -1.06 0.61 1.16 10.31 3.12 3.26 1.68 -
  QoQ % -273.77% -47.41% -88.75% 230.45% -4.29% 94.05% -
  Horiz. % -63.10% 36.31% 69.05% 613.69% 185.71% 194.05% 100.00%
DY 0.00 1.28 0.00 1.52 0.00 2.22 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 57.66% 0.00% 68.47% 0.00% 100.00% -
P/NAPS 0.70 0.76 0.76 0.74 0.66 0.64 0.62 8.42%
  QoQ % -7.89% 0.00% 2.70% 12.12% 3.13% 3.23% -
  Horiz. % 112.90% 122.58% 122.58% 119.35% 106.45% 103.23% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 19/08/14 19/05/14 25/02/14 19/11/13 29/08/13 14/05/13 -
Price 2.7900 3.3900 3.6300 3.3000 2.8100 2.6500 2.7800 -
P/RPS 1.62 1.69 2.06 1.65 1.51 1.31 1.81 -7.12%
  QoQ % -4.14% -17.96% 24.85% 9.27% 15.27% -27.62% -
  Horiz. % 89.50% 93.37% 113.81% 91.16% 83.43% 72.38% 100.00%
P/EPS -83.04 158.41 88.11 10.81 31.68 30.15 63.62 -
  QoQ % -152.42% 79.79% 715.08% -65.88% 5.07% -52.61% -
  Horiz. % -130.52% 248.99% 138.49% 16.99% 49.80% 47.39% 100.00%
EY -1.20 0.63 1.13 9.25 3.16 3.32 1.57 -
  QoQ % -290.48% -44.25% -87.78% 192.72% -4.82% 111.46% -
  Horiz. % -76.43% 40.13% 71.97% 589.17% 201.27% 211.46% 100.00%
DY 0.00 1.33 0.00 1.36 0.00 2.26 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 58.85% 0.00% 60.18% 0.00% 100.00% -
P/NAPS 0.61 0.74 0.78 0.83 0.66 0.63 0.66 -5.11%
  QoQ % -17.57% -5.13% -6.02% 25.76% 4.76% -4.55% -
  Horiz. % 92.42% 112.12% 118.18% 125.76% 100.00% 95.45% 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.
 


 

225  200  527  1230 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.13+0.005 
 EFORCE 0.705+0.05 
 KNM 0.375+0.01 
 GPACKET 0.525+0.02 
 HSI-C5P 0.270.00 
 VSOLAR 0.225-0.005 
 ISTONE 0.21+0.005 
 ARMADA 0.230.00 
 HSI-C5J 0.095-0.005 
 MYEG 1.67+0.06 
Partners & Brokers