Highlights

[WARISAN] QoQ Quarter Result on 2015-03-31 [#1]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     916.50%    YoY -     -68.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 106,206 122,031 99,364 118,845 102,419 112,072 130,119 -12.63%
  QoQ % -12.97% 22.81% -16.39% 16.04% -8.61% -13.87% -
  Horiz. % 81.62% 93.78% 76.36% 91.34% 78.71% 86.13% 100.00%
PBT 3,095 3,947 -4,164 1,105 -640 -1,936 2,579 12.89%
  QoQ % -21.59% 194.79% -476.83% 272.66% 66.94% -175.07% -
  Horiz. % 120.01% 153.04% -161.46% 42.85% -24.82% -75.07% 100.00%
Tax -1,681 -627 -465 -330 305 -345 -1,235 22.75%
  QoQ % -168.10% -34.84% -40.91% -208.20% 188.41% 72.06% -
  Horiz. % 136.11% 50.77% 37.65% 26.72% -24.70% 27.94% 100.00%
NP 1,414 3,320 -4,629 775 -335 -2,281 1,344 3.43%
  QoQ % -57.41% 171.72% -697.29% 331.34% 85.31% -269.72% -
  Horiz. % 105.21% 247.02% -344.42% 57.66% -24.93% -169.72% 100.00%
NP to SH 1,511 3,368 -4,572 841 -103 -2,186 1,390 5.71%
  QoQ % -55.14% 173.67% -643.64% 916.50% 95.29% -257.27% -
  Horiz. % 108.71% 242.30% -328.92% 60.50% -7.41% -157.27% 100.00%
Tax Rate 54.31 % 15.89 % - % 29.86 % - % - % 47.89 % 8.72%
  QoQ % 241.79% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.41% 33.18% 0.00% 62.35% 0.00% 0.00% 100.00%
Total Cost 104,792 118,711 103,993 118,070 102,754 114,353 128,775 -12.80%
  QoQ % -11.73% 14.15% -11.92% 14.91% -10.14% -11.20% -
  Horiz. % 81.38% 92.18% 80.76% 91.69% 79.79% 88.80% 100.00%
Net Worth 329,554 328,331 324,338 331,836 327,437 296,020 299,434 6.58%
  QoQ % 0.37% 1.23% -2.26% 1.34% 10.61% -1.14% -
  Horiz. % 110.06% 109.65% 108.32% 110.82% 109.35% 98.86% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 2,930 - 1,628 - 2,906 - 2,922 0.18%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.27% 0.00% 55.71% 0.00% 99.43% 0.00% 100.00%
Div Payout % 193.97 % - % - % - % - % - % 210.28 % -5.23%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.24% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 329,554 328,331 324,338 331,836 327,437 296,020 299,434 6.58%
  QoQ % 0.37% 1.23% -2.26% 1.34% 10.61% -1.14% -
  Horiz. % 110.06% 109.65% 108.32% 110.82% 109.35% 98.86% 100.00%
NOSH 65,129 65,145 65,128 65,193 64,583 65,059 64,953 0.18%
  QoQ % -0.02% 0.03% -0.10% 0.95% -0.73% 0.16% -
  Horiz. % 100.27% 100.30% 100.27% 100.37% 99.43% 100.16% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.33 % 2.72 % -4.66 % 0.65 % -0.33 % -2.04 % 1.03 % 18.52%
  QoQ % -51.10% 158.37% -816.92% 296.97% 83.82% -298.06% -
  Horiz. % 129.13% 264.08% -452.43% 63.11% -32.04% -198.06% 100.00%
ROE 0.46 % 1.03 % -1.41 % 0.25 % -0.03 % -0.74 % 0.46 % -
  QoQ % -55.34% 173.05% -664.00% 933.33% 95.95% -260.87% -
  Horiz. % 100.00% 223.91% -306.52% 54.35% -6.52% -160.87% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 163.07 187.32 152.57 182.29 158.58 172.26 200.33 -12.79%
  QoQ % -12.95% 22.78% -16.30% 14.95% -7.94% -14.01% -
  Horiz. % 81.40% 93.51% 76.16% 90.99% 79.16% 85.99% 100.00%
EPS 2.32 5.17 -7.02 1.29 -0.16 -3.36 2.14 5.52%
  QoQ % -55.13% 173.65% -644.19% 906.25% 95.24% -257.01% -
  Horiz. % 108.41% 241.59% -328.04% 60.28% -7.48% -157.01% 100.00%
DPS 4.50 0.00 2.50 0.00 4.50 0.00 4.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 55.56% 0.00% 100.00% 0.00% 100.00%
NAPS 5.0600 5.0400 4.9800 5.0900 5.0700 4.5500 4.6100 6.39%
  QoQ % 0.40% 1.20% -2.16% 0.39% 11.43% -1.30% -
  Horiz. % 109.76% 109.33% 108.03% 110.41% 109.98% 98.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 158.04 181.59 147.86 176.85 152.41 166.77 193.63 -12.63%
  QoQ % -12.97% 22.81% -16.39% 16.04% -8.61% -13.87% -
  Horiz. % 81.62% 93.78% 76.36% 91.33% 78.71% 86.13% 100.00%
EPS 2.25 5.01 -6.80 1.25 -0.15 -3.25 2.07 5.70%
  QoQ % -55.09% 173.68% -644.00% 933.33% 95.38% -257.00% -
  Horiz. % 108.70% 242.03% -328.50% 60.39% -7.25% -157.00% 100.00%
DPS 4.36 0.00 2.42 0.00 4.32 0.00 4.35 0.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.23% 0.00% 55.63% 0.00% 99.31% 0.00% 100.00%
NAPS 4.9041 4.8859 4.8265 4.9380 4.8726 4.4051 4.4559 6.58%
  QoQ % 0.37% 1.23% -2.26% 1.34% 10.61% -1.14% -
  Horiz. % 110.06% 109.65% 108.32% 110.82% 109.35% 98.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.4900 2.3700 2.8500 3.0000 2.6500 3.1800 3.5100 -
P/RPS 1.53 1.27 1.87 1.65 1.67 1.85 1.75 -8.54%
  QoQ % 20.47% -32.09% 13.33% -1.20% -9.73% 5.71% -
  Horiz. % 87.43% 72.57% 106.86% 94.29% 95.43% 105.71% 100.00%
P/EPS 107.33 45.84 -40.60 232.56 -1,661.61 -94.64 164.02 -24.57%
  QoQ % 134.14% 212.91% -117.46% 114.00% -1,655.72% -157.70% -
  Horiz. % 65.44% 27.95% -24.75% 141.79% -1,013.05% -57.70% 100.00%
EY 0.93 2.18 -2.46 0.43 -0.06 -1.06 0.61 32.36%
  QoQ % -57.34% 188.62% -672.09% 816.67% 94.34% -273.77% -
  Horiz. % 152.46% 357.38% -403.28% 70.49% -9.84% -173.77% 100.00%
DY 1.81 0.00 0.88 0.00 1.70 0.00 1.28 25.90%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 141.41% 0.00% 68.75% 0.00% 132.81% 0.00% 100.00%
P/NAPS 0.49 0.47 0.57 0.59 0.52 0.70 0.76 -25.31%
  QoQ % 4.26% -17.54% -3.39% 13.46% -25.71% -7.89% -
  Horiz. % 64.47% 61.84% 75.00% 77.63% 68.42% 92.11% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 17/11/15 25/08/15 21/05/15 26/02/15 24/11/14 19/08/14 -
Price 2.5000 2.9900 2.2800 2.9500 3.0400 2.7900 3.3900 -
P/RPS 1.53 1.60 1.49 1.62 1.92 1.62 1.69 -6.40%
  QoQ % -4.38% 7.38% -8.02% -15.62% 18.52% -4.14% -
  Horiz. % 90.53% 94.67% 88.17% 95.86% 113.61% 95.86% 100.00%
P/EPS 107.76 57.83 -32.48 228.68 -1,906.15 -83.04 158.41 -22.60%
  QoQ % 86.34% 278.05% -114.20% 112.00% -2,195.46% -152.42% -
  Horiz. % 68.03% 36.51% -20.50% 144.36% -1,203.30% -52.42% 100.00%
EY 0.93 1.73 -3.08 0.44 -0.05 -1.20 0.63 29.55%
  QoQ % -46.24% 156.17% -800.00% 980.00% 95.83% -290.48% -
  Horiz. % 147.62% 274.60% -488.89% 69.84% -7.94% -190.48% 100.00%
DY 1.80 0.00 1.10 0.00 1.48 0.00 1.33 22.29%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 135.34% 0.00% 82.71% 0.00% 111.28% 0.00% 100.00%
P/NAPS 0.49 0.59 0.46 0.58 0.60 0.61 0.74 -23.97%
  QoQ % -16.95% 28.26% -20.69% -3.33% -1.64% -17.57% -
  Horiz. % 66.22% 79.73% 62.16% 78.38% 81.08% 82.43% 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.
 


 

192  309  550  1095 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.25+0.09 
 VELESTO-WA 0.150.00 
 KNM 0.395-0.005 
 SAPNRG-WA 0.130.00 
 SAPNRG 0.310.00 
 GPACKET-WB 0.120.00 
 VELESTO 0.325-0.005 
 ALAM 0.11+0.005 
 KNM-WB 0.305+0.015 
 ARMADA 0.24-0.01 
Partners & Brokers