Highlights

[WARISAN] QoQ Quarter Result on 2015-12-31 [#4]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -55.14%    YoY -     1,566.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 105,513 121,635 104,990 106,206 122,031 99,364 118,845 -7.61%
  QoQ % -13.25% 15.85% -1.14% -12.97% 22.81% -16.39% -
  Horiz. % 88.78% 102.35% 88.34% 89.37% 102.68% 83.61% 100.00%
PBT -56 216 -809 3,095 3,947 -4,164 1,105 -
  QoQ % -125.93% 126.70% -126.14% -21.59% 194.79% -476.83% -
  Horiz. % -5.07% 19.55% -73.21% 280.09% 357.19% -376.83% 100.00%
Tax -975 -2,438 -417 -1,681 -627 -465 -330 105.50%
  QoQ % 60.01% -484.65% 75.19% -168.10% -34.84% -40.91% -
  Horiz. % 295.45% 738.79% 126.36% 509.39% 190.00% 140.91% 100.00%
NP -1,031 -2,222 -1,226 1,414 3,320 -4,629 775 -
  QoQ % 53.60% -81.24% -186.70% -57.41% 171.72% -697.29% -
  Horiz. % -133.03% -286.71% -158.19% 182.45% 428.39% -597.29% 100.00%
NP to SH -962 -2,179 -1,151 1,511 3,368 -4,572 841 -
  QoQ % 55.85% -89.31% -176.17% -55.14% 173.67% -643.64% -
  Horiz. % -114.39% -259.10% -136.86% 179.67% 400.48% -543.64% 100.00%
Tax Rate - % 1,128.70 % - % 54.31 % 15.89 % - % 29.86 % -
  QoQ % 0.00% 0.00% 0.00% 241.79% 0.00% 0.00% -
  Horiz. % 0.00% 3,779.97% 0.00% 181.88% 53.22% 0.00% 100.00%
Total Cost 106,544 123,857 106,216 104,792 118,711 103,993 118,070 -6.60%
  QoQ % -13.98% 16.61% 1.36% -11.73% 14.15% -11.92% -
  Horiz. % 90.24% 104.90% 89.96% 88.75% 100.54% 88.08% 100.00%
Net Worth 320,957 322,622 324,490 329,554 328,331 324,338 331,836 -2.19%
  QoQ % -0.52% -0.58% -1.54% 0.37% 1.23% -2.26% -
  Horiz. % 96.72% 97.22% 97.79% 99.31% 98.94% 97.74% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 1,300 - 2,930 - 1,628 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 79.90% 0.00% 180.00% 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% 0.00% 100.00% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 320,957 322,622 324,490 329,554 328,331 324,338 331,836 -2.19%
  QoQ % -0.52% -0.58% -1.54% 0.37% 1.23% -2.26% -
  Horiz. % 96.72% 97.22% 97.79% 99.31% 98.94% 97.74% 100.00%
NOSH 65,103 65,044 65,028 65,129 65,145 65,128 65,193 -0.09%
  QoQ % 0.09% 0.03% -0.16% -0.02% 0.03% -0.10% -
  Horiz. % 99.86% 99.77% 99.75% 99.90% 99.93% 99.90% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -0.98 % -1.83 % -1.17 % 1.33 % 2.72 % -4.66 % 0.65 % -
  QoQ % 46.45% -56.41% -187.97% -51.10% 158.37% -816.92% -
  Horiz. % -150.77% -281.54% -180.00% 204.62% 418.46% -716.92% 100.00%
ROE -0.30 % -0.68 % -0.35 % 0.46 % 1.03 % -1.41 % 0.25 % -
  QoQ % 55.88% -94.29% -176.09% -55.34% 173.05% -664.00% -
  Horiz. % -120.00% -272.00% -140.00% 184.00% 412.00% -564.00% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 162.07 187.00 161.45 163.07 187.32 152.57 182.29 -7.52%
  QoQ % -13.33% 15.83% -0.99% -12.95% 22.78% -16.30% -
  Horiz. % 88.91% 102.58% 88.57% 89.46% 102.76% 83.70% 100.00%
EPS -1.48 -3.35 -1.77 2.32 5.17 -7.02 1.29 -
  QoQ % 55.82% -89.27% -176.29% -55.13% 173.65% -644.19% -
  Horiz. % -114.73% -259.69% -137.21% 179.84% 400.78% -544.19% 100.00%
DPS 0.00 2.00 0.00 4.50 0.00 2.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 80.00% 0.00% 180.00% 0.00% 100.00% -
NAPS 4.9300 4.9600 4.9900 5.0600 5.0400 4.9800 5.0900 -2.10%
  QoQ % -0.60% -0.60% -1.38% 0.40% 1.20% -2.16% -
  Horiz. % 96.86% 97.45% 98.04% 99.41% 99.02% 97.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 157.01 181.00 156.24 158.04 181.59 147.86 176.85 -7.61%
  QoQ % -13.25% 15.85% -1.14% -12.97% 22.81% -16.39% -
  Horiz. % 88.78% 102.35% 88.35% 89.36% 102.68% 83.61% 100.00%
EPS -1.43 -3.24 -1.71 2.25 5.01 -6.80 1.25 -
  QoQ % 55.86% -89.47% -176.00% -55.09% 173.68% -644.00% -
  Horiz. % -114.40% -259.20% -136.80% 180.00% 400.80% -544.00% 100.00%
DPS 0.00 1.94 0.00 4.36 0.00 2.42 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 80.17% 0.00% 180.17% 0.00% 100.00% -
NAPS 4.7762 4.8009 4.8287 4.9041 4.8859 4.8265 4.9380 -2.19%
  QoQ % -0.51% -0.58% -1.54% 0.37% 1.23% -2.26% -
  Horiz. % 96.72% 97.22% 97.79% 99.31% 98.94% 97.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.9200 2.3000 2.3100 2.4900 2.3700 2.8500 3.0000 -
P/RPS 1.18 1.23 1.43 1.53 1.27 1.87 1.65 -19.98%
  QoQ % -4.07% -13.99% -6.54% 20.47% -32.09% 13.33% -
  Horiz. % 71.52% 74.55% 86.67% 92.73% 76.97% 113.33% 100.00%
P/EPS -129.94 -68.66 -130.51 107.33 45.84 -40.60 232.56 -
  QoQ % -89.25% 47.39% -221.60% 134.14% 212.91% -117.46% -
  Horiz. % -55.87% -29.52% -56.12% 46.15% 19.71% -17.46% 100.00%
EY -0.77 -1.46 -0.77 0.93 2.18 -2.46 0.43 -
  QoQ % 47.26% -89.61% -182.80% -57.34% 188.62% -672.09% -
  Horiz. % -179.07% -339.53% -179.07% 216.28% 506.98% -572.09% 100.00%
DY 0.00 0.87 0.00 1.81 0.00 0.88 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.86% 0.00% 205.68% 0.00% 100.00% -
P/NAPS 0.39 0.46 0.46 0.49 0.47 0.57 0.59 -24.06%
  QoQ % -15.22% 0.00% -6.12% 4.26% -17.54% -3.39% -
  Horiz. % 66.10% 77.97% 77.97% 83.05% 79.66% 96.61% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 18/08/16 12/05/16 25/02/16 17/11/15 25/08/15 21/05/15 -
Price 1.9500 2.0900 2.2500 2.5000 2.9900 2.2800 2.9500 -
P/RPS 1.20 1.12 1.39 1.53 1.60 1.49 1.62 -18.09%
  QoQ % 7.14% -19.42% -9.15% -4.38% 7.38% -8.02% -
  Horiz. % 74.07% 69.14% 85.80% 94.44% 98.77% 91.98% 100.00%
P/EPS -131.97 -62.39 -127.12 107.76 57.83 -32.48 228.68 -
  QoQ % -111.52% 50.92% -217.97% 86.34% 278.05% -114.20% -
  Horiz. % -57.71% -27.28% -55.59% 47.12% 25.29% -14.20% 100.00%
EY -0.76 -1.60 -0.79 0.93 1.73 -3.08 0.44 -
  QoQ % 52.50% -102.53% -184.95% -46.24% 156.17% -800.00% -
  Horiz. % -172.73% -363.64% -179.55% 211.36% 393.18% -700.00% 100.00%
DY 0.00 0.96 0.00 1.80 0.00 1.10 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.27% 0.00% 163.64% 0.00% 100.00% -
P/NAPS 0.40 0.42 0.45 0.49 0.59 0.46 0.58 -21.89%
  QoQ % -4.76% -6.67% -8.16% -16.95% 28.26% -20.69% -
  Horiz. % 68.97% 72.41% 77.59% 84.48% 101.72% 79.31% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers