Highlights

[WARISAN] QoQ TTM Result on 2015-09-30 [#3]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 17-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     92.26%    YoY -     -102.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 454,359 432,088 445,943 442,659 432,700 463,455 459,304 -0.72%
  QoQ % 5.15% -3.11% 0.74% 2.30% -6.64% 0.90% -
  Horiz. % 98.92% 94.07% 97.09% 96.38% 94.21% 100.90% 100.00%
PBT 6,404 2,024 3,938 248 -5,635 1,108 3,485 50.08%
  QoQ % 216.40% -48.60% 1,487.90% 104.40% -608.57% -68.21% -
  Horiz. % 183.76% 58.08% 113.00% 7.12% -161.69% 31.79% 100.00%
Tax -5,203 -3,230 -3,143 -1,117 -835 -1,605 -2,078 84.49%
  QoQ % -61.08% -2.77% -181.38% -33.77% 47.98% 22.76% -
  Horiz. % 250.38% 155.44% 151.25% 53.75% 40.18% 77.24% 100.00%
NP 1,201 -1,206 795 -869 -6,470 -497 1,407 -10.02%
  QoQ % 199.59% -251.70% 191.48% 86.57% -1,201.81% -135.32% -
  Horiz. % 85.36% -85.71% 56.50% -61.76% -459.84% -35.32% 100.00%
NP to SH 1,586 -807 1,185 -466 -6,020 -58 1,784 -7.55%
  QoQ % 296.53% -168.10% 354.29% 92.26% -10,279.31% -103.25% -
  Horiz. % 88.90% -45.24% 66.42% -26.12% -337.44% -3.25% 100.00%
Tax Rate 81.25 % 159.58 % 79.81 % 450.40 % - % 144.86 % 59.63 % 22.93%
  QoQ % -49.09% 99.95% -82.28% 0.00% 0.00% 142.93% -
  Horiz. % 136.26% 267.62% 133.84% 755.32% 0.00% 242.93% 100.00%
Total Cost 453,158 433,294 445,148 443,528 439,170 463,952 457,897 -0.69%
  QoQ % 4.58% -2.66% 0.37% 0.99% -5.34% 1.32% -
  Horiz. % 98.97% 94.63% 97.22% 96.86% 95.91% 101.32% 100.00%
Net Worth 322,622 324,490 329,554 328,331 324,338 331,836 327,437 -0.98%
  QoQ % -0.58% -1.54% 0.37% 1.23% -2.26% 1.34% -
  Horiz. % 98.53% 99.10% 100.65% 100.27% 99.05% 101.34% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 4,231 4,559 4,559 4,534 4,534 5,829 5,829 -19.24%
  QoQ % -7.18% 0.00% 0.54% 0.00% -22.21% 0.00% -
  Horiz. % 72.60% 78.21% 78.21% 77.79% 77.79% 100.00% 100.00%
Div Payout % 266.82 % - % 384.73 % - % - % - % 326.75 % -12.65%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.66% 0.00% 117.74% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 322,622 324,490 329,554 328,331 324,338 331,836 327,437 -0.98%
  QoQ % -0.58% -1.54% 0.37% 1.23% -2.26% 1.34% -
  Horiz. % 98.53% 99.10% 100.65% 100.27% 99.05% 101.34% 100.00%
NOSH 65,044 65,028 65,129 65,145 65,128 65,193 64,583 0.48%
  QoQ % 0.03% -0.16% -0.02% 0.03% -0.10% 0.95% -
  Horiz. % 100.71% 100.69% 100.85% 100.87% 100.84% 100.95% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 0.26 % -0.28 % 0.18 % -0.20 % -1.50 % -0.11 % 0.31 % -11.07%
  QoQ % 192.86% -255.56% 190.00% 86.67% -1,263.64% -135.48% -
  Horiz. % 83.87% -90.32% 58.06% -64.52% -483.87% -35.48% 100.00%
ROE 0.49 % -0.25 % 0.36 % -0.14 % -1.86 % -0.02 % 0.54 % -6.28%
  QoQ % 296.00% -169.44% 357.14% 92.47% -9,200.00% -103.70% -
  Horiz. % 90.74% -46.30% 66.67% -25.93% -344.44% -3.70% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 698.53 664.46 684.70 679.50 664.38 710.89 711.18 -1.19%
  QoQ % 5.13% -2.96% 0.77% 2.28% -6.54% -0.04% -
  Horiz. % 98.22% 93.43% 96.28% 95.55% 93.42% 99.96% 100.00%
EPS 2.44 -1.24 1.82 -0.72 -9.24 -0.09 2.76 -7.89%
  QoQ % 296.77% -168.13% 352.78% 92.21% -10,166.67% -103.26% -
  Horiz. % 88.41% -44.93% 65.94% -26.09% -334.78% -3.26% 100.00%
DPS 6.50 7.00 7.00 7.00 7.00 9.00 9.00 -19.52%
  QoQ % -7.14% 0.00% 0.00% 0.00% -22.22% 0.00% -
  Horiz. % 72.22% 77.78% 77.78% 77.78% 77.78% 100.00% 100.00%
NAPS 4.9600 4.9900 5.0600 5.0400 4.9800 5.0900 5.0700 -1.45%
  QoQ % -0.60% -1.38% 0.40% 1.20% -2.16% 0.39% -
  Horiz. % 97.83% 98.42% 99.80% 99.41% 98.22% 100.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 676.13 642.99 663.61 658.72 643.90 689.67 683.49 -0.72%
  QoQ % 5.15% -3.11% 0.74% 2.30% -6.64% 0.90% -
  Horiz. % 98.92% 94.07% 97.09% 96.38% 94.21% 100.90% 100.00%
EPS 2.36 -1.20 1.76 -0.69 -8.96 -0.09 2.65 -7.44%
  QoQ % 296.67% -168.18% 355.07% 92.30% -9,855.55% -103.40% -
  Horiz. % 89.06% -45.28% 66.42% -26.04% -338.11% -3.40% 100.00%
DPS 6.30 6.78 6.78 6.75 6.75 8.67 8.67 -19.19%
  QoQ % -7.08% 0.00% 0.44% 0.00% -22.15% 0.00% -
  Horiz. % 72.66% 78.20% 78.20% 77.85% 77.85% 100.00% 100.00%
NAPS 4.8009 4.8287 4.9041 4.8859 4.8265 4.9380 4.8726 -0.98%
  QoQ % -0.58% -1.54% 0.37% 1.23% -2.26% 1.34% -
  Horiz. % 98.53% 99.10% 100.65% 100.27% 99.05% 101.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.3000 2.3100 2.4900 2.3700 2.8500 3.0000 2.6500 -
P/RPS 0.33 0.35 0.36 0.35 0.43 0.42 0.37 -7.35%
  QoQ % -5.71% -2.78% 2.86% -18.60% 2.38% 13.51% -
  Horiz. % 89.19% 94.59% 97.30% 94.59% 116.22% 113.51% 100.00%
P/EPS 94.33 -186.14 136.85 -331.32 -30.83 -3,372.09 95.93 -1.12%
  QoQ % 150.68% -236.02% 141.30% -974.67% 99.09% -3,615.16% -
  Horiz. % 98.33% -194.04% 142.66% -345.38% -32.14% -3,515.16% 100.00%
EY 1.06 -0.54 0.73 -0.30 -3.24 -0.03 1.04 1.28%
  QoQ % 296.30% -173.97% 343.33% 90.74% -10,700.00% -102.88% -
  Horiz. % 101.92% -51.92% 70.19% -28.85% -311.54% -2.88% 100.00%
DY 2.83 3.03 2.81 2.95 2.46 3.00 3.40 -11.52%
  QoQ % -6.60% 7.83% -4.75% 19.92% -18.00% -11.76% -
  Horiz. % 83.24% 89.12% 82.65% 86.76% 72.35% 88.24% 100.00%
P/NAPS 0.46 0.46 0.49 0.47 0.57 0.59 0.52 -7.86%
  QoQ % 0.00% -6.12% 4.26% -17.54% -3.39% 13.46% -
  Horiz. % 88.46% 88.46% 94.23% 90.38% 109.62% 113.46% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 18/08/16 12/05/16 25/02/16 17/11/15 25/08/15 21/05/15 26/02/15 -
Price 2.0900 2.2500 2.5000 2.9900 2.2800 2.9500 3.0400 -
P/RPS 0.30 0.34 0.37 0.44 0.34 0.41 0.43 -21.35%
  QoQ % -11.76% -8.11% -15.91% 29.41% -17.07% -4.65% -
  Horiz. % 69.77% 79.07% 86.05% 102.33% 79.07% 95.35% 100.00%
P/EPS 85.71 -181.31 137.40 -417.99 -24.67 -3,315.89 110.05 -15.36%
  QoQ % 147.27% -231.96% 132.87% -1,594.32% 99.26% -3,113.08% -
  Horiz. % 77.88% -164.75% 124.85% -379.82% -22.42% -3,013.08% 100.00%
EY 1.17 -0.55 0.73 -0.24 -4.05 -0.03 0.91 18.26%
  QoQ % 312.73% -175.34% 404.17% 94.07% -13,400.00% -103.30% -
  Horiz. % 128.57% -60.44% 80.22% -26.37% -445.05% -3.30% 100.00%
DY 3.11 3.11 2.80 2.34 3.07 3.05 2.96 3.35%
  QoQ % 0.00% 11.07% 19.66% -23.78% 0.66% 3.04% -
  Horiz. % 105.07% 105.07% 94.59% 79.05% 103.72% 103.04% 100.00%
P/NAPS 0.42 0.45 0.49 0.59 0.46 0.58 0.60 -21.18%
  QoQ % -6.67% -8.16% -16.95% 28.26% -20.69% -3.33% -
  Horiz. % 70.00% 75.00% 81.67% 98.33% 76.67% 96.67% 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.
 


 

242  271  563  1249 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 ARMADA 0.32+0.005 
 GPACKET-WB 0.26-0.005 
 HSI-C7J 0.215-0.005 
 SAPNRG 0.28-0.01 
 HSI-C7F 0.385-0.015 
 KNM 0.41+0.015 
 VSOLAR 0.0950.00 
 NETX 0.005-0.005 
 HSI-H6S 0.195+0.005 

TOP ARTICLES

1. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
6. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
7. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
8. [12Invest] 壹贰讲股 - 浅谈冷门油气股 Deleum Berhad(5132) [12Invest] - 壹贰讲股
Partners & Brokers