Highlights

[WARISAN] QoQ Quarter Result on 2013-03-31 [#1]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 14-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -83.01%    YoY -     -31.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 130,137 121,277 132,136 100,112 105,997 108,484 131,417 -0.65%
  QoQ % 7.31% -8.22% 31.99% -5.55% -2.29% -17.45% -
  Horiz. % 99.03% 92.28% 100.55% 76.18% 80.66% 82.55% 100.00%
PBT 22,143 7,833 8,544 4,387 18,709 4,795 8,236 93.00%
  QoQ % 182.69% -8.32% 94.76% -76.55% 290.18% -41.78% -
  Horiz. % 268.86% 95.11% 103.74% 53.27% 227.16% 58.22% 100.00%
Tax -2,385 -2,108 -2,834 -1,577 -1,951 -1,031 -3,253 -18.65%
  QoQ % -13.14% 25.62% -79.71% 19.17% -89.23% 68.31% -
  Horiz. % 73.32% 64.80% 87.12% 48.48% 59.98% 31.69% 100.00%
NP 19,758 5,725 5,710 2,810 16,758 3,764 4,983 149.89%
  QoQ % 245.12% 0.26% 103.20% -83.23% 345.22% -24.46% -
  Horiz. % 396.51% 114.89% 114.59% 56.39% 336.30% 75.54% 100.00%
NP to SH 19,871 5,779 5,728 2,843 16,733 3,809 4,986 150.74%
  QoQ % 243.85% 0.89% 101.48% -83.01% 339.30% -23.61% -
  Horiz. % 398.54% 115.90% 114.88% 57.02% 335.60% 76.39% 100.00%
Tax Rate 10.77 % 26.91 % 33.17 % 35.95 % 10.43 % 21.50 % 39.50 % -57.85%
  QoQ % -59.98% -18.87% -7.73% 244.68% -51.49% -45.57% -
  Horiz. % 27.27% 68.13% 83.97% 91.01% 26.41% 54.43% 100.00%
Total Cost 110,379 115,552 126,426 97,302 89,239 104,720 126,434 -8.63%
  QoQ % -4.48% -8.60% 29.93% 9.04% -14.78% -17.17% -
  Horiz. % 87.30% 91.39% 99.99% 76.96% 70.58% 82.83% 100.00%
Net Worth 260,448 279,502 276,299 272,589 277,465 259,793 260,054 0.10%
  QoQ % -6.82% 1.16% 1.36% -1.76% 6.80% -0.10% -
  Horiz. % 100.15% 107.48% 106.25% 104.82% 106.70% 99.90% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,930 - 3,909 - 3,907 - 3,910 -17.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.93% 0.00% 99.98% 0.00% 99.93% 0.00% 100.00%
Div Payout % 14.75 % - % 68.26 % - % 23.35 % - % 78.43 % -67.07%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 18.81% 0.00% 87.03% 0.00% 29.77% 0.00% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 260,448 279,502 276,299 272,589 277,465 259,793 260,054 0.10%
  QoQ % -6.82% 1.16% 1.36% -1.76% 6.80% -0.10% -
  Horiz. % 100.15% 107.48% 106.25% 104.82% 106.70% 99.90% 100.00%
NOSH 65,112 65,152 65,164 65,057 65,132 65,111 65,176 -0.07%
  QoQ % -0.06% -0.02% 0.17% -0.12% 0.03% -0.10% -
  Horiz. % 99.90% 99.96% 99.98% 99.82% 99.93% 99.90% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.18 % 4.72 % 4.32 % 2.81 % 15.81 % 3.47 % 3.79 % 151.57%
  QoQ % 221.61% 9.26% 53.74% -82.23% 355.62% -8.44% -
  Horiz. % 400.53% 124.54% 113.98% 74.14% 417.15% 91.56% 100.00%
ROE 7.63 % 2.07 % 2.07 % 1.04 % 6.03 % 1.47 % 1.92 % 150.26%
  QoQ % 268.60% 0.00% 99.04% -82.75% 310.20% -23.44% -
  Horiz. % 397.40% 107.81% 107.81% 54.17% 314.06% 76.56% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 199.87 186.14 202.77 153.88 162.74 166.61 201.63 -0.58%
  QoQ % 7.38% -8.20% 31.77% -5.44% -2.32% -17.37% -
  Horiz. % 99.13% 92.32% 100.57% 76.32% 80.71% 82.63% 100.00%
EPS 30.52 8.87 8.79 4.37 25.69 5.85 7.65 150.91%
  QoQ % 244.08% 0.91% 101.14% -82.99% 339.15% -23.53% -
  Horiz. % 398.95% 115.95% 114.90% 57.12% 335.82% 76.47% 100.00%
DPS 4.50 0.00 6.00 0.00 6.00 0.00 6.00 -17.41%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 4.0000 4.2900 4.2400 4.1900 4.2600 3.9900 3.9900 0.17%
  QoQ % -6.76% 1.18% 1.19% -1.64% 6.77% 0.00% -
  Horiz. % 100.25% 107.52% 106.27% 105.01% 106.77% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 193.66 180.47 196.63 148.98 157.73 161.43 195.56 -0.65%
  QoQ % 7.31% -8.22% 31.98% -5.55% -2.29% -17.45% -
  Horiz. % 99.03% 92.28% 100.55% 76.18% 80.66% 82.55% 100.00%
EPS 29.57 8.60 8.52 4.23 24.90 5.67 7.42 150.73%
  QoQ % 243.84% 0.94% 101.42% -83.01% 339.15% -23.58% -
  Horiz. % 398.52% 115.90% 114.82% 57.01% 335.58% 76.42% 100.00%
DPS 4.36 0.00 5.82 0.00 5.82 0.00 5.82 -17.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.91% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 3.8757 4.1593 4.1116 4.0564 4.1290 3.8660 3.8699 0.10%
  QoQ % -6.82% 1.16% 1.36% -1.76% 6.80% -0.10% -
  Horiz. % 100.15% 107.48% 106.25% 104.82% 106.70% 99.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.9600 2.8400 2.7000 2.6000 2.6100 2.7000 2.2700 -
P/RPS 1.48 1.53 1.33 1.69 1.60 1.62 1.13 19.65%
  QoQ % -3.27% 15.04% -21.30% 5.63% -1.23% 43.36% -
  Horiz. % 130.97% 135.40% 117.70% 149.56% 141.59% 143.36% 100.00%
P/EPS 9.70 32.02 30.72 59.50 10.16 46.15 29.67 -52.45%
  QoQ % -69.71% 4.23% -48.37% 485.63% -77.98% 55.54% -
  Horiz. % 32.69% 107.92% 103.54% 200.54% 34.24% 155.54% 100.00%
EY 10.31 3.12 3.26 1.68 9.84 2.17 3.37 110.31%
  QoQ % 230.45% -4.29% 94.05% -82.93% 353.46% -35.61% -
  Horiz. % 305.93% 92.58% 96.74% 49.85% 291.99% 64.39% 100.00%
DY 1.52 0.00 2.22 0.00 2.30 0.00 2.64 -30.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.58% 0.00% 84.09% 0.00% 87.12% 0.00% 100.00%
P/NAPS 0.74 0.66 0.64 0.62 0.61 0.68 0.57 18.95%
  QoQ % 12.12% 3.13% 3.23% 1.64% -10.29% 19.30% -
  Horiz. % 129.82% 115.79% 112.28% 108.77% 107.02% 119.30% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 19/11/13 29/08/13 14/05/13 26/02/13 27/11/12 14/08/12 -
Price 3.3000 2.8100 2.6500 2.7800 2.4500 2.5500 2.5100 -
P/RPS 1.65 1.51 1.31 1.81 1.51 1.53 1.24 20.92%
  QoQ % 9.27% 15.27% -27.62% 19.87% -1.31% 23.39% -
  Horiz. % 133.06% 121.77% 105.65% 145.97% 121.77% 123.39% 100.00%
P/EPS 10.81 31.68 30.15 63.62 9.54 43.59 32.81 -52.20%
  QoQ % -65.88% 5.07% -52.61% 566.88% -78.11% 32.86% -
  Horiz. % 32.95% 96.56% 91.89% 193.90% 29.08% 132.86% 100.00%
EY 9.25 3.16 3.32 1.57 10.49 2.29 3.05 109.10%
  QoQ % 192.72% -4.82% 111.46% -85.03% 358.08% -24.92% -
  Horiz. % 303.28% 103.61% 108.85% 51.48% 343.93% 75.08% 100.00%
DY 1.36 0.00 2.26 0.00 2.45 0.00 2.39 -31.26%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.90% 0.00% 94.56% 0.00% 102.51% 0.00% 100.00%
P/NAPS 0.83 0.66 0.63 0.66 0.58 0.64 0.63 20.12%
  QoQ % 25.76% 4.76% -4.55% 13.79% -9.38% 1.59% -
  Horiz. % 131.75% 104.76% 100.00% 104.76% 92.06% 101.59% 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.
 


 

272  254  570  1086 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.12-0.005 
 EFORCE 0.725+0.07 
 KNM 0.375+0.01 
 GPACKET 0.525+0.02 
 VSOLAR 0.215-0.015 
 MYEG 1.68+0.07 
 HSI-C5P 0.275+0.005 
 ISTONE 0.20-0.005 
 ARMADA 0.230.00 
 EKOVEST 0.8450.00 
Partners & Brokers