Highlights

[WARISAN] QoQ Quarter Result on 2016-12-31 [#4]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 24-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     22.56%    YoY -     -149.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 121,878 134,274 112,550 113,978 105,513 121,635 104,990 10.44%
  QoQ % -9.23% 19.30% -1.25% 8.02% -13.25% 15.85% -
  Horiz. % 116.09% 127.89% 107.20% 108.56% 100.50% 115.85% 100.00%
PBT 3,447 1,224 342 -214 -56 216 -809 -
  QoQ % 181.62% 257.89% 259.81% -282.14% -125.93% 126.70% -
  Horiz. % -426.08% -151.30% -42.27% 26.45% 6.92% -26.70% 100.00%
Tax -562 -489 -67 -948 -975 -2,438 -417 21.99%
  QoQ % -14.93% -629.85% 92.93% 2.77% 60.01% -484.65% -
  Horiz. % 134.77% 117.27% 16.07% 227.34% 233.81% 584.65% 100.00%
NP 2,885 735 275 -1,162 -1,031 -2,222 -1,226 -
  QoQ % 292.52% 167.27% 123.67% -12.71% 53.60% -81.24% -
  Horiz. % -235.32% -59.95% -22.43% 94.78% 84.09% 181.24% 100.00%
NP to SH 2,935 839 332 -745 -962 -2,179 -1,151 -
  QoQ % 249.82% 152.71% 144.56% 22.56% 55.85% -89.31% -
  Horiz. % -255.00% -72.89% -28.84% 64.73% 83.58% 189.31% 100.00%
Tax Rate 16.30 % 39.95 % 19.59 % - % - % 1,128.70 % - % -
  QoQ % -59.20% 103.93% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.44% 3.54% 1.74% 0.00% 0.00% 100.00% -
Total Cost 118,993 133,539 112,275 115,140 106,544 123,857 106,216 7.86%
  QoQ % -10.89% 18.94% -2.49% 8.07% -13.98% 16.61% -
  Horiz. % 112.03% 125.72% 105.70% 108.40% 100.31% 116.61% 100.00%
Net Worth 320,957 318,994 320,306 319,655 320,957 322,622 324,490 -0.73%
  QoQ % 0.62% -0.41% 0.20% -0.41% -0.52% -0.58% -
  Horiz. % 98.91% 98.31% 98.71% 98.51% 98.91% 99.42% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 651 - 1,302 - 1,300 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.04% 0.00% 100.09% 0.00% 100.00% -
Div Payout % - % 77.59 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 320,957 318,994 320,306 319,655 320,957 322,622 324,490 -0.73%
  QoQ % 0.62% -0.41% 0.20% -0.41% -0.52% -0.58% -
  Horiz. % 98.91% 98.31% 98.71% 98.51% 98.91% 99.42% 100.00%
NOSH 65,103 65,101 65,103 65,103 65,103 65,044 65,028 0.08%
  QoQ % 0.00% -0.00% 0.00% 0.00% 0.09% 0.03% -
  Horiz. % 100.11% 100.11% 100.11% 100.11% 100.11% 100.03% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.37 % 0.55 % 0.24 % -1.02 % -0.98 % -1.83 % -1.17 % -
  QoQ % 330.91% 129.17% 123.53% -4.08% 46.45% -56.41% -
  Horiz. % -202.56% -47.01% -20.51% 87.18% 83.76% 156.41% 100.00%
ROE 0.91 % 0.26 % 0.10 % -0.23 % -0.30 % -0.68 % -0.35 % -
  QoQ % 250.00% 160.00% 143.48% 23.33% 55.88% -94.29% -
  Horiz. % -260.00% -74.29% -28.57% 65.71% 85.71% 194.29% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 187.21 206.25 172.88 175.07 162.07 187.00 161.45 10.36%
  QoQ % -9.23% 19.30% -1.25% 8.02% -13.33% 15.83% -
  Horiz. % 115.96% 127.75% 107.08% 108.44% 100.38% 115.83% 100.00%
EPS 4.51 1.29 0.51 -1.14 -1.48 -3.35 -1.77 -
  QoQ % 249.61% 152.94% 144.74% 22.97% 55.82% -89.27% -
  Horiz. % -254.80% -72.88% -28.81% 64.41% 83.62% 189.27% 100.00%
DPS 0.00 1.00 0.00 2.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 4.9300 4.9000 4.9200 4.9100 4.9300 4.9600 4.9900 -0.80%
  QoQ % 0.61% -0.41% 0.20% -0.41% -0.60% -0.60% -
  Horiz. % 98.80% 98.20% 98.60% 98.40% 98.80% 99.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 181.37 199.81 167.49 169.61 157.01 181.00 156.24 10.44%
  QoQ % -9.23% 19.30% -1.25% 8.02% -13.25% 15.85% -
  Horiz. % 116.08% 127.89% 107.20% 108.56% 100.49% 115.85% 100.00%
EPS 4.37 1.25 0.49 -1.11 -1.43 -3.24 -1.71 -
  QoQ % 249.60% 155.10% 144.14% 22.38% 55.86% -89.47% -
  Horiz. % -255.56% -73.10% -28.65% 64.91% 83.63% 189.47% 100.00%
DPS 0.00 0.97 0.00 1.94 0.00 1.94 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 4.7762 4.7469 4.7665 4.7568 4.7762 4.8009 4.8287 -0.73%
  QoQ % 0.62% -0.41% 0.20% -0.41% -0.51% -0.58% -
  Horiz. % 98.91% 98.31% 98.71% 98.51% 98.91% 99.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.9800 1.9900 1.8800 1.7200 1.9200 2.3000 2.3100 -
P/RPS 1.06 0.96 1.09 0.98 1.18 1.23 1.43 -18.08%
  QoQ % 10.42% -11.93% 11.22% -16.95% -4.07% -13.99% -
  Horiz. % 74.13% 67.13% 76.22% 68.53% 82.52% 86.01% 100.00%
P/EPS 43.92 154.41 368.66 -150.30 -129.94 -68.66 -130.51 -
  QoQ % -71.56% -58.12% 345.28% -15.67% -89.25% 47.39% -
  Horiz. % -33.65% -118.31% -282.48% 115.16% 99.56% 52.61% 100.00%
EY 2.28 0.65 0.27 -0.67 -0.77 -1.46 -0.77 -
  QoQ % 250.77% 140.74% 140.30% 12.99% 47.26% -89.61% -
  Horiz. % -296.10% -84.42% -35.06% 87.01% 100.00% 189.61% 100.00%
DY 0.00 0.50 0.00 1.16 0.00 0.87 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 57.47% 0.00% 133.33% 0.00% 100.00% -
P/NAPS 0.40 0.41 0.38 0.35 0.39 0.46 0.46 -8.89%
  QoQ % -2.44% 7.89% 8.57% -10.26% -15.22% 0.00% -
  Horiz. % 86.96% 89.13% 82.61% 76.09% 84.78% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 17/08/17 05/05/17 24/02/17 29/11/16 18/08/16 12/05/16 -
Price 2.0000 1.9900 2.1000 1.8000 1.9500 2.0900 2.2500 -
P/RPS 1.07 0.96 1.21 1.03 1.20 1.12 1.39 -15.99%
  QoQ % 11.46% -20.66% 17.48% -14.17% 7.14% -19.42% -
  Horiz. % 76.98% 69.06% 87.05% 74.10% 86.33% 80.58% 100.00%
P/EPS 44.36 154.41 411.80 -157.30 -131.97 -62.39 -127.12 -
  QoQ % -71.27% -62.50% 361.79% -19.19% -111.52% 50.92% -
  Horiz. % -34.90% -121.47% -323.95% 123.74% 103.82% 49.08% 100.00%
EY 2.25 0.65 0.24 -0.64 -0.76 -1.60 -0.79 -
  QoQ % 246.15% 170.83% 137.50% 15.79% 52.50% -102.53% -
  Horiz. % -284.81% -82.28% -30.38% 81.01% 96.20% 202.53% 100.00%
DY 0.00 0.50 0.00 1.11 0.00 0.96 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 52.08% 0.00% 115.62% 0.00% 100.00% -
P/NAPS 0.41 0.41 0.43 0.37 0.40 0.42 0.45 -6.01%
  QoQ % 0.00% -4.65% 16.22% -7.50% -4.76% -6.67% -
  Horiz. % 91.11% 91.11% 95.56% 82.22% 88.89% 93.33% 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