Highlights

[WARISAN] QoQ Quarter Result on 2018-03-31 [#1]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 21-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     147.63%    YoY -     513.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 120,306 143,520 112,080 121,070 122,082 121,878 134,274 -7.04%
  QoQ % -16.17% 28.05% -7.43% -0.83% 0.17% -9.23% -
  Horiz. % 89.60% 106.89% 83.47% 90.17% 90.92% 90.77% 100.00%
PBT 2,063 3,740 1,380 2,389 3,609 3,447 1,224 41.49%
  QoQ % -44.84% 171.01% -42.24% -33.80% 4.70% 181.62% -
  Horiz. % 168.55% 305.56% 112.75% 195.18% 294.85% 281.62% 100.00%
Tax -582 -1,625 128 -491 -2,936 -562 -489 12.27%
  QoQ % 64.18% -1,369.53% 126.07% 83.28% -422.42% -14.93% -
  Horiz. % 119.02% 332.31% -26.18% 100.41% 600.41% 114.93% 100.00%
NP 1,481 2,115 1,508 1,898 673 2,885 735 59.33%
  QoQ % -29.98% 40.25% -20.55% 182.02% -76.67% 292.52% -
  Horiz. % 201.50% 287.76% 205.17% 258.23% 91.56% 392.52% 100.00%
NP to SH 1,757 1,893 1,772 2,038 823 2,935 839 63.46%
  QoQ % -7.18% 6.83% -13.05% 147.63% -71.96% 249.82% -
  Horiz. % 209.42% 225.63% 211.20% 242.91% 98.09% 349.82% 100.00%
Tax Rate 28.21 % 43.45 % -9.28 % 20.55 % 81.35 % 16.30 % 39.95 % -20.65%
  QoQ % -35.07% 568.21% -145.16% -74.74% 399.08% -59.20% -
  Horiz. % 70.61% 108.76% -23.23% 51.44% 203.63% 40.80% 100.00%
Total Cost 118,825 141,405 110,572 119,172 121,409 118,993 133,539 -7.47%
  QoQ % -15.97% 27.88% -7.22% -1.84% 2.03% -10.89% -
  Horiz. % 88.98% 105.89% 82.80% 89.24% 90.92% 89.11% 100.00%
Net Worth 335,265 333,963 332,015 331,364 330,062 320,957 318,994 3.36%
  QoQ % 0.39% 0.59% 0.20% 0.39% 2.84% 0.62% -
  Horiz. % 105.10% 104.69% 104.08% 103.88% 103.47% 100.62% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 1,953 - 651 - 1,953 - 651 107.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 0.00% 100.00% 0.00% 300.00% 0.00% 100.00%
Div Payout % 111.16 % - % 36.74 % - % 237.31 % - % 77.59 % 27.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 143.27% 0.00% 47.35% 0.00% 305.85% 0.00% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 335,265 333,963 332,015 331,364 330,062 320,957 318,994 3.36%
  QoQ % 0.39% 0.59% 0.20% 0.39% 2.84% 0.62% -
  Horiz. % 105.10% 104.69% 104.08% 103.88% 103.47% 100.62% 100.00%
NOSH 65,100 65,100 65,101 65,101 65,101 65,103 65,101 -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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.23 % 1.47 % 1.35 % 1.57 % 0.55 % 2.37 % 0.55 % 70.76%
  QoQ % -16.33% 8.89% -14.01% 185.45% -76.79% 330.91% -
  Horiz. % 223.64% 267.27% 245.45% 285.45% 100.00% 430.91% 100.00%
ROE 0.52 % 0.57 % 0.53 % 0.62 % 0.25 % 0.91 % 0.26 % 58.54%
  QoQ % -8.77% 7.55% -14.52% 148.00% -72.53% 250.00% -
  Horiz. % 200.00% 219.23% 203.85% 238.46% 96.15% 350.00% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 184.80 220.46 172.16 185.97 187.53 187.21 206.25 -7.04%
  QoQ % -16.18% 28.06% -7.43% -0.83% 0.17% -9.23% -
  Horiz. % 89.60% 106.89% 83.47% 90.17% 90.92% 90.77% 100.00%
EPS 2.70 2.91 2.72 3.13 1.26 4.51 1.29 63.40%
  QoQ % -7.22% 6.99% -13.10% 148.41% -72.06% 249.61% -
  Horiz. % 209.30% 225.58% 210.85% 242.64% 97.67% 349.61% 100.00%
DPS 3.00 0.00 1.00 0.00 3.00 0.00 1.00 107.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 0.00% 100.00% 0.00% 300.00% 0.00% 100.00%
NAPS 5.1500 5.1300 5.1000 5.0900 5.0700 4.9300 4.9000 3.36%
  QoQ % 0.39% 0.59% 0.20% 0.39% 2.84% 0.61% -
  Horiz. % 105.10% 104.69% 104.08% 103.88% 103.47% 100.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 179.03 213.57 166.79 180.16 181.67 181.37 199.81 -7.04%
  QoQ % -16.17% 28.05% -7.42% -0.83% 0.17% -9.23% -
  Horiz. % 89.60% 106.89% 83.47% 90.17% 90.92% 90.77% 100.00%
EPS 2.61 2.82 2.64 3.03 1.22 4.37 1.25 63.14%
  QoQ % -7.45% 6.82% -12.87% 148.36% -72.08% 249.60% -
  Horiz. % 208.80% 225.60% 211.20% 242.40% 97.60% 349.60% 100.00%
DPS 2.91 0.00 0.97 0.00 2.91 0.00 0.97 107.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 0.00% 100.00% 0.00% 300.00% 0.00% 100.00%
NAPS 4.9891 4.9697 4.9407 4.9310 4.9116 4.7762 4.7469 3.36%
  QoQ % 0.39% 0.59% 0.20% 0.39% 2.83% 0.62% -
  Horiz. % 105.10% 104.69% 104.08% 103.88% 103.47% 100.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.0600 2.0800 2.0200 2.0500 2.0000 1.9800 1.9900 -
P/RPS 1.11 0.94 1.17 1.10 1.07 1.06 0.96 10.13%
  QoQ % 18.09% -19.66% 6.36% 2.80% 0.94% 10.42% -
  Horiz. % 115.62% 97.92% 121.88% 114.58% 111.46% 110.42% 100.00%
P/EPS 76.33 71.53 74.21 65.48 158.20 43.92 154.41 -37.40%
  QoQ % 6.71% -3.61% 13.33% -58.61% 260.20% -71.56% -
  Horiz. % 49.43% 46.32% 48.06% 42.41% 102.45% 28.44% 100.00%
EY 1.31 1.40 1.35 1.53 0.63 2.28 0.65 59.35%
  QoQ % -6.43% 3.70% -11.76% 142.86% -72.37% 250.77% -
  Horiz. % 201.54% 215.38% 207.69% 235.38% 96.92% 350.77% 100.00%
DY 1.46 0.00 0.50 0.00 1.50 0.00 0.50 103.90%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 292.00% 0.00% 100.00% 0.00% 300.00% 0.00% 100.00%
P/NAPS 0.40 0.41 0.40 0.40 0.39 0.40 0.41 -1.63%
  QoQ % -2.44% 2.50% 0.00% 2.56% -2.50% -2.44% -
  Horiz. % 97.56% 100.00% 97.56% 97.56% 95.12% 97.56% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 29/11/18 16/08/18 21/05/18 22/02/18 27/11/17 17/08/17 -
Price 2.1800 2.0600 2.1000 2.0400 2.0000 2.0000 1.9900 -
P/RPS 1.18 0.93 1.22 1.10 1.07 1.07 0.96 14.70%
  QoQ % 26.88% -23.77% 10.91% 2.80% 0.00% 11.46% -
  Horiz. % 122.92% 96.88% 127.08% 114.58% 111.46% 111.46% 100.00%
P/EPS 80.77 70.84 77.15 65.16 158.20 44.36 154.41 -35.00%
  QoQ % 14.02% -8.18% 18.40% -58.81% 256.63% -71.27% -
  Horiz. % 52.31% 45.88% 49.96% 42.20% 102.45% 28.73% 100.00%
EY 1.24 1.41 1.30 1.53 0.63 2.25 0.65 53.64%
  QoQ % -12.06% 8.46% -15.03% 142.86% -72.00% 246.15% -
  Horiz. % 190.77% 216.92% 200.00% 235.38% 96.92% 346.15% 100.00%
DY 1.38 0.00 0.48 0.00 1.50 0.00 0.50 96.40%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 276.00% 0.00% 96.00% 0.00% 300.00% 0.00% 100.00%
P/NAPS 0.42 0.40 0.41 0.40 0.39 0.41 0.41 1.62%
  QoQ % 5.00% -2.44% 2.50% 2.56% -4.88% 0.00% -
  Horiz. % 102.44% 97.56% 100.00% 97.56% 95.12% 100.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

482  582  442  449 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MQTECH 0.22+0.10 
 XOX 0.265+0.005 
 KGROUP 0.12+0.025 
 K1 0.595+0.125 
 MQTECH-WA 0.175+0.12 
 AT 0.10+0.015 
 BCMALL 0.365+0.05 
 NOTION 1.11+0.295 
 LKL 1.17+0.295 
 PWORTH 0.030.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers