Highlights

[WARISAN] QoQ Quarter Result on 2018-12-31 [#4]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 22-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -7.18%    YoY -     113.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 112,901 120,306 143,520 112,080 121,070 122,082 121,878 -4.98%
  QoQ % -6.16% -16.17% 28.05% -7.43% -0.83% 0.17% -
  Horiz. % 92.63% 98.71% 117.76% 91.96% 99.34% 100.17% 100.00%
PBT 1,961 2,063 3,740 1,380 2,389 3,609 3,447 -31.37%
  QoQ % -4.94% -44.84% 171.01% -42.24% -33.80% 4.70% -
  Horiz. % 56.89% 59.85% 108.50% 40.03% 69.31% 104.70% 100.00%
Tax -1,167 -582 -1,625 128 -491 -2,936 -562 62.84%
  QoQ % -100.52% 64.18% -1,369.53% 126.07% 83.28% -422.42% -
  Horiz. % 207.65% 103.56% 289.15% -22.78% 87.37% 522.42% 100.00%
NP 794 1,481 2,115 1,508 1,898 673 2,885 -57.72%
  QoQ % -46.39% -29.98% 40.25% -20.55% 182.02% -76.67% -
  Horiz. % 27.52% 51.33% 73.31% 52.27% 65.79% 23.33% 100.00%
NP to SH 896 1,757 1,893 1,772 2,038 823 2,935 -54.69%
  QoQ % -49.00% -7.18% 6.83% -13.05% 147.63% -71.96% -
  Horiz. % 30.53% 59.86% 64.50% 60.37% 69.44% 28.04% 100.00%
Tax Rate 59.51 % 28.21 % 43.45 % -9.28 % 20.55 % 81.35 % 16.30 % 137.29%
  QoQ % 110.95% -35.07% 568.21% -145.16% -74.74% 399.08% -
  Horiz. % 365.09% 173.07% 266.56% -56.93% 126.07% 499.08% 100.00%
Total Cost 112,107 118,825 141,405 110,572 119,172 121,409 118,993 -3.90%
  QoQ % -5.65% -15.97% 27.88% -7.22% -1.84% 2.03% -
  Horiz. % 94.21% 99.86% 118.83% 92.92% 100.15% 102.03% 100.00%
Net Worth 336,567 335,265 333,963 332,015 331,364 330,062 320,957 3.22%
  QoQ % 0.39% 0.39% 0.59% 0.20% 0.39% 2.84% -
  Horiz. % 104.86% 104.46% 104.05% 103.45% 103.24% 102.84% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 1,953 - 651 - 1,953 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 46.84% 0.00% 15.48% 0.00% 100.00% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 336,567 335,265 333,963 332,015 331,364 330,062 320,957 3.22%
  QoQ % 0.39% 0.39% 0.59% 0.20% 0.39% 2.84% -
  Horiz. % 104.86% 104.46% 104.05% 103.45% 103.24% 102.84% 100.00%
NOSH 65,100 65,100 65,100 65,101 65,101 65,101 65,103 -0.00%
  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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 0.70 % 1.23 % 1.47 % 1.35 % 1.57 % 0.55 % 2.37 % -55.68%
  QoQ % -43.09% -16.33% 8.89% -14.01% 185.45% -76.79% -
  Horiz. % 29.54% 51.90% 62.03% 56.96% 66.24% 23.21% 100.00%
ROE 0.27 % 0.52 % 0.57 % 0.53 % 0.62 % 0.25 % 0.91 % -55.55%
  QoQ % -48.08% -8.77% 7.55% -14.52% 148.00% -72.53% -
  Horiz. % 29.67% 57.14% 62.64% 58.24% 68.13% 27.47% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 173.43 184.80 220.46 172.16 185.97 187.53 187.21 -4.97%
  QoQ % -6.15% -16.18% 28.06% -7.43% -0.83% 0.17% -
  Horiz. % 92.64% 98.71% 117.76% 91.96% 99.34% 100.17% 100.00%
EPS 1.38 2.70 2.91 2.72 3.13 1.26 4.51 -54.62%
  QoQ % -48.89% -7.22% 6.99% -13.10% 148.41% -72.06% -
  Horiz. % 30.60% 59.87% 64.52% 60.31% 69.40% 27.94% 100.00%
DPS 0.00 3.00 0.00 1.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 33.33% 0.00% 100.00% -
NAPS 5.1700 5.1500 5.1300 5.1000 5.0900 5.0700 4.9300 3.22%
  QoQ % 0.39% 0.39% 0.59% 0.20% 0.39% 2.84% -
  Horiz. % 104.87% 104.46% 104.06% 103.45% 103.25% 102.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 168.01 179.03 213.57 166.79 180.16 181.67 181.37 -4.98%
  QoQ % -6.16% -16.17% 28.05% -7.42% -0.83% 0.17% -
  Horiz. % 92.63% 98.71% 117.75% 91.96% 99.33% 100.17% 100.00%
EPS 1.33 2.61 2.82 2.64 3.03 1.22 4.37 -54.79%
  QoQ % -49.04% -7.45% 6.82% -12.87% 148.36% -72.08% -
  Horiz. % 30.43% 59.73% 64.53% 60.41% 69.34% 27.92% 100.00%
DPS 0.00 2.91 0.00 0.97 0.00 2.91 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 33.33% 0.00% 100.00% -
NAPS 5.0084 4.9891 4.9697 4.9407 4.9310 4.9116 4.7762 3.22%
  QoQ % 0.39% 0.39% 0.59% 0.20% 0.39% 2.83% -
  Horiz. % 104.86% 104.46% 104.05% 103.44% 103.24% 102.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 2.1000 2.0600 2.0800 2.0200 2.0500 2.0000 1.9800 -
P/RPS 1.21 1.11 0.94 1.17 1.10 1.07 1.06 9.23%
  QoQ % 9.01% 18.09% -19.66% 6.36% 2.80% 0.94% -
  Horiz. % 114.15% 104.72% 88.68% 110.38% 103.77% 100.94% 100.00%
P/EPS 152.58 76.33 71.53 74.21 65.48 158.20 43.92 129.55%
  QoQ % 99.90% 6.71% -3.61% 13.33% -58.61% 260.20% -
  Horiz. % 347.40% 173.79% 162.86% 168.97% 149.09% 360.20% 100.00%
EY 0.66 1.31 1.40 1.35 1.53 0.63 2.28 -56.27%
  QoQ % -49.62% -6.43% 3.70% -11.76% 142.86% -72.37% -
  Horiz. % 28.95% 57.46% 61.40% 59.21% 67.11% 27.63% 100.00%
DY 0.00 1.46 0.00 0.50 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 97.33% 0.00% 33.33% 0.00% 100.00% -
P/NAPS 0.41 0.40 0.41 0.40 0.40 0.39 0.40 1.66%
  QoQ % 2.50% -2.44% 2.50% 0.00% 2.56% -2.50% -
  Horiz. % 102.50% 100.00% 102.50% 100.00% 100.00% 97.50% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 16/05/19 22/02/19 29/11/18 16/08/18 21/05/18 22/02/18 27/11/17 -
Price 2.2300 2.1800 2.0600 2.1000 2.0400 2.0000 2.0000 -
P/RPS 1.29 1.18 0.93 1.22 1.10 1.07 1.07 13.29%
  QoQ % 9.32% 26.88% -23.77% 10.91% 2.80% 0.00% -
  Horiz. % 120.56% 110.28% 86.92% 114.02% 102.80% 100.00% 100.00%
P/EPS 162.02 80.77 70.84 77.15 65.16 158.20 44.36 137.35%
  QoQ % 100.59% 14.02% -8.18% 18.40% -58.81% 256.63% -
  Horiz. % 365.24% 182.08% 159.69% 173.92% 146.89% 356.63% 100.00%
EY 0.62 1.24 1.41 1.30 1.53 0.63 2.25 -57.69%
  QoQ % -50.00% -12.06% 8.46% -15.03% 142.86% -72.00% -
  Horiz. % 27.56% 55.11% 62.67% 57.78% 68.00% 28.00% 100.00%
DY 0.00 1.38 0.00 0.48 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 92.00% 0.00% 32.00% 0.00% 100.00% -
P/NAPS 0.43 0.42 0.40 0.41 0.40 0.39 0.41 3.23%
  QoQ % 2.38% 5.00% -2.44% 2.50% 2.56% -4.88% -
  Horiz. % 104.88% 102.44% 97.56% 100.00% 97.56% 95.12% 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.
 


 

299  245  592  1076 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.035 
 PWORTH 0.065-0.005 
 GPACKET-WB 0.1250.00 
 KNM-WB 0.285+0.03 
 NETX 0.0150.00 
 VELESTO 0.325+0.01 
 GPACKET 0.545+0.02 
 REACH 0.235-0.005 
 HSI-C5P 0.315+0.03 
 VSOLAR 0.210.00 
Partners & Brokers