Highlights

[WARISAN] QoQ Quarter Result on 2017-03-31 [#1]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 05-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     144.56%    YoY -     128.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 122,082 121,878 134,274 112,550 113,978 105,513 121,635 0.24%
  QoQ % 0.17% -9.23% 19.30% -1.25% 8.02% -13.25% -
  Horiz. % 100.37% 100.20% 110.39% 92.53% 93.70% 86.75% 100.00%
PBT 3,609 3,447 1,224 342 -214 -56 216 550.22%
  QoQ % 4.70% 181.62% 257.89% 259.81% -282.14% -125.93% -
  Horiz. % 1,670.83% 1,595.83% 566.67% 158.33% -99.07% -25.93% 100.00%
Tax -2,936 -562 -489 -67 -948 -975 -2,438 13.15%
  QoQ % -422.42% -14.93% -629.85% 92.93% 2.77% 60.01% -
  Horiz. % 120.43% 23.05% 20.06% 2.75% 38.88% 39.99% 100.00%
NP 673 2,885 735 275 -1,162 -1,031 -2,222 -
  QoQ % -76.67% 292.52% 167.27% 123.67% -12.71% 53.60% -
  Horiz. % -30.29% -129.84% -33.08% -12.38% 52.30% 46.40% 100.00%
NP to SH 823 2,935 839 332 -745 -962 -2,179 -
  QoQ % -71.96% 249.82% 152.71% 144.56% 22.56% 55.85% -
  Horiz. % -37.77% -134.69% -38.50% -15.24% 34.19% 44.15% 100.00%
Tax Rate 81.35 % 16.30 % 39.95 % 19.59 % - % - % 1,128.70 % -82.60%
  QoQ % 399.08% -59.20% 103.93% 0.00% 0.00% 0.00% -
  Horiz. % 7.21% 1.44% 3.54% 1.74% 0.00% 0.00% 100.00%
Total Cost 121,409 118,993 133,539 112,275 115,140 106,544 123,857 -1.32%
  QoQ % 2.03% -10.89% 18.94% -2.49% 8.07% -13.98% -
  Horiz. % 98.02% 96.07% 107.82% 90.65% 92.96% 86.02% 100.00%
Net Worth 330,062 320,957 318,994 320,306 319,655 320,957 322,622 1.53%
  QoQ % 2.84% 0.62% -0.41% 0.20% -0.41% -0.52% -
  Horiz. % 102.31% 99.48% 98.88% 99.28% 99.08% 99.48% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 1,953 - 651 - 1,302 - 1,300 31.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.13% 0.00% 50.04% 0.00% 100.09% 0.00% 100.00%
Div Payout % 237.31 % - % 77.59 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 305.85% 0.00% 100.00% - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 330,062 320,957 318,994 320,306 319,655 320,957 322,622 1.53%
  QoQ % 2.84% 0.62% -0.41% 0.20% -0.41% -0.52% -
  Horiz. % 102.31% 99.48% 98.88% 99.28% 99.08% 99.48% 100.00%
NOSH 65,101 65,103 65,101 65,103 65,103 65,103 65,044 0.06%
  QoQ % -0.00% 0.00% -0.00% 0.00% 0.00% 0.09% -
  Horiz. % 100.09% 100.09% 100.09% 100.09% 100.09% 100.09% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 0.55 % 2.37 % 0.55 % 0.24 % -1.02 % -0.98 % -1.83 % -
  QoQ % -76.79% 330.91% 129.17% 123.53% -4.08% 46.45% -
  Horiz. % -30.05% -129.51% -30.05% -13.11% 55.74% 53.55% 100.00%
ROE 0.25 % 0.91 % 0.26 % 0.10 % -0.23 % -0.30 % -0.68 % -
  QoQ % -72.53% 250.00% 160.00% 143.48% 23.33% 55.88% -
  Horiz. % -36.76% -133.82% -38.24% -14.71% 33.82% 44.12% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 187.53 187.21 206.25 172.88 175.07 162.07 187.00 0.19%
  QoQ % 0.17% -9.23% 19.30% -1.25% 8.02% -13.33% -
  Horiz. % 100.28% 100.11% 110.29% 92.45% 93.62% 86.67% 100.00%
EPS 1.26 4.51 1.29 0.51 -1.14 -1.48 -3.35 -
  QoQ % -72.06% 249.61% 152.94% 144.74% 22.97% 55.82% -
  Horiz. % -37.61% -134.63% -38.51% -15.22% 34.03% 44.18% 100.00%
DPS 3.00 0.00 1.00 0.00 2.00 0.00 2.00 30.94%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 50.00% 0.00% 100.00% 0.00% 100.00%
NAPS 5.0700 4.9300 4.9000 4.9200 4.9100 4.9300 4.9600 1.47%
  QoQ % 2.84% 0.61% -0.41% 0.20% -0.41% -0.60% -
  Horiz. % 102.22% 99.40% 98.79% 99.19% 98.99% 99.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 181.67 181.37 199.81 167.49 169.61 157.01 181.00 0.25%
  QoQ % 0.17% -9.23% 19.30% -1.25% 8.02% -13.25% -
  Horiz. % 100.37% 100.20% 110.39% 92.54% 93.71% 86.75% 100.00%
EPS 1.22 4.37 1.25 0.49 -1.11 -1.43 -3.24 -
  QoQ % -72.08% 249.60% 155.10% 144.14% 22.38% 55.86% -
  Horiz. % -37.65% -134.88% -38.58% -15.12% 34.26% 44.14% 100.00%
DPS 2.91 0.00 0.97 0.00 1.94 0.00 1.94 30.94%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 50.00% 0.00% 100.00% 0.00% 100.00%
NAPS 4.9116 4.7762 4.7469 4.7665 4.7568 4.7762 4.8009 1.53%
  QoQ % 2.83% 0.62% -0.41% 0.20% -0.41% -0.51% -
  Horiz. % 102.31% 99.49% 98.88% 99.28% 99.08% 99.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.0000 1.9800 1.9900 1.8800 1.7200 1.9200 2.3000 -
P/RPS 1.07 1.06 0.96 1.09 0.98 1.18 1.23 -8.85%
  QoQ % 0.94% 10.42% -11.93% 11.22% -16.95% -4.07% -
  Horiz. % 86.99% 86.18% 78.05% 88.62% 79.67% 95.93% 100.00%
P/EPS 158.20 43.92 154.41 368.66 -150.30 -129.94 -68.66 -
  QoQ % 260.20% -71.56% -58.12% 345.28% -15.67% -89.25% -
  Horiz. % -230.41% -63.97% -224.89% -536.94% 218.90% 189.25% 100.00%
EY 0.63 2.28 0.65 0.27 -0.67 -0.77 -1.46 -
  QoQ % -72.37% 250.77% 140.74% 140.30% 12.99% 47.26% -
  Horiz. % -43.15% -156.16% -44.52% -18.49% 45.89% 52.74% 100.00%
DY 1.50 0.00 0.50 0.00 1.16 0.00 0.87 43.64%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 172.41% 0.00% 57.47% 0.00% 133.33% 0.00% 100.00%
P/NAPS 0.39 0.40 0.41 0.38 0.35 0.39 0.46 -10.39%
  QoQ % -2.50% -2.44% 7.89% 8.57% -10.26% -15.22% -
  Horiz. % 84.78% 86.96% 89.13% 82.61% 76.09% 84.78% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 27/11/17 17/08/17 05/05/17 24/02/17 29/11/16 18/08/16 -
Price 2.0000 2.0000 1.9900 2.1000 1.8000 1.9500 2.0900 -
P/RPS 1.07 1.07 0.96 1.21 1.03 1.20 1.12 -2.99%
  QoQ % 0.00% 11.46% -20.66% 17.48% -14.17% 7.14% -
  Horiz. % 95.54% 95.54% 85.71% 108.04% 91.96% 107.14% 100.00%
P/EPS 158.20 44.36 154.41 411.80 -157.30 -131.97 -62.39 -
  QoQ % 256.63% -71.27% -62.50% 361.79% -19.19% -111.52% -
  Horiz. % -253.57% -71.10% -247.49% -660.04% 252.12% 211.52% 100.00%
EY 0.63 2.25 0.65 0.24 -0.64 -0.76 -1.60 -
  QoQ % -72.00% 246.15% 170.83% 137.50% 15.79% 52.50% -
  Horiz. % -39.38% -140.62% -40.62% -15.00% 40.00% 47.50% 100.00%
DY 1.50 0.00 0.50 0.00 1.11 0.00 0.96 34.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 156.25% 0.00% 52.08% 0.00% 115.62% 0.00% 100.00%
P/NAPS 0.39 0.41 0.41 0.43 0.37 0.40 0.42 -4.81%
  QoQ % -4.88% 0.00% -4.65% 16.22% -7.50% -4.76% -
  Horiz. % 92.86% 97.62% 97.62% 102.38% 88.10% 95.24% 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.
 


 

250  350  569  1090 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.325+0.04 
 DRBHCOM 2.62-0.33 
 EKOVEST 0.825-0.02 
 HSI-H6P 0.215-0.05 
 KNM 0.35-0.015 
 SAPNRG 0.265-0.01 
 HSI-C7E 0.16+0.025 
 VSOLAR 0.13-0.005 
 HSI-H6Q 0.48-0.08 
 IWCITY 0.94-0.01 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. Technical View - DRB-Hicom Bhd (DRBHCOM, 1619) Rakuten Trade Research Reports
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers