Highlights

[WARISAN] QoQ TTM Result on 2018-09-30 [#3]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -13.77%    YoY -     102.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 490,472 488,807 496,976 498,752 477,110 499,304 490,784 -0.04%
  QoQ % 0.34% -1.64% -0.36% 4.54% -4.44% 1.74% -
  Horiz. % 99.94% 99.60% 101.26% 101.62% 97.21% 101.74% 100.00%
PBT 4,406 9,144 9,572 11,118 10,825 10,669 8,622 -36.16%
  QoQ % -51.82% -4.47% -13.91% 2.71% 1.46% 23.74% -
  Horiz. % 51.10% 106.05% 111.02% 128.95% 125.55% 123.74% 100.00%
Tax -4,769 -3,246 -2,570 -4,924 -3,861 -4,478 -4,054 11.47%
  QoQ % -46.92% -26.30% 47.81% -27.53% 13.78% -10.46% -
  Horiz. % 117.64% 80.07% 63.39% 121.46% 95.24% 110.46% 100.00%
NP -363 5,898 7,002 6,194 6,964 6,191 4,568 -
  QoQ % -106.15% -15.77% 13.04% -11.06% 12.49% 35.53% -
  Horiz. % -7.95% 129.12% 153.28% 135.60% 152.45% 135.53% 100.00%
NP to SH -94 6,318 7,460 6,526 7,568 6,635 4,929 -
  QoQ % -101.49% -15.31% 14.31% -13.77% 14.06% 34.61% -
  Horiz. % -1.91% 128.18% 151.35% 132.40% 153.54% 134.61% 100.00%
Tax Rate 108.24 % 35.50 % 26.85 % 44.29 % 35.67 % 41.97 % 47.02 % 74.61%
  QoQ % 204.90% 32.22% -39.38% 24.17% -15.01% -10.74% -
  Horiz. % 230.20% 75.50% 57.10% 94.19% 75.86% 89.26% 100.00%
Total Cost 490,835 482,909 489,974 492,558 470,146 493,113 486,216 0.63%
  QoQ % 1.64% -1.44% -0.52% 4.77% -4.66% 1.42% -
  Horiz. % 100.95% 99.32% 100.77% 101.30% 96.69% 101.42% 100.00%
Net Worth 330,062 336,567 335,265 333,963 332,015 331,364 330,062 -
  QoQ % -1.93% 0.39% 0.39% 0.59% 0.20% 0.39% -
  Horiz. % 100.00% 101.97% 101.58% 101.18% 100.59% 100.39% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 1,953 2,604 2,604 2,604 2,604 2,604 2,604 -17.50%
  QoQ % -25.00% 0.00% -0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % - % 41.22 % 34.91 % 39.90 % 34.41 % 39.25 % 52.83 % -
  QoQ % 0.00% 18.08% -12.51% 15.95% -12.33% -25.71% -
  Horiz. % 0.00% 78.02% 66.08% 75.53% 65.13% 74.29% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 330,062 336,567 335,265 333,963 332,015 331,364 330,062 -
  QoQ % -1.93% 0.39% 0.39% 0.59% 0.20% 0.39% -
  Horiz. % 100.00% 101.97% 101.58% 101.18% 100.59% 100.39% 100.00%
NOSH 65,101 65,100 65,100 65,100 65,101 65,101 65,101 -
  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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -0.07 % 1.21 % 1.41 % 1.24 % 1.46 % 1.24 % 0.93 % -
  QoQ % -105.79% -14.18% 13.71% -15.07% 17.74% 33.33% -
  Horiz. % -7.53% 130.11% 151.61% 133.33% 156.99% 133.33% 100.00%
ROE -0.03 % 1.88 % 2.23 % 1.95 % 2.28 % 2.00 % 1.49 % -
  QoQ % -101.60% -15.70% 14.36% -14.47% 14.00% 34.23% -
  Horiz. % -2.01% 126.17% 149.66% 130.87% 153.02% 134.23% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 753.40 750.86 763.40 766.13 732.88 766.97 753.88 -0.04%
  QoQ % 0.34% -1.64% -0.36% 4.54% -4.44% 1.74% -
  Horiz. % 99.94% 99.60% 101.26% 101.62% 97.21% 101.74% 100.00%
EPS -0.14 9.71 11.46 10.02 11.63 10.19 7.57 -
  QoQ % -101.44% -15.27% 14.37% -13.84% 14.13% 34.61% -
  Horiz. % -1.85% 128.27% 151.39% 132.36% 153.63% 134.61% 100.00%
DPS 3.00 4.00 4.00 4.00 4.00 4.00 4.00 -17.50%
  QoQ % -25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 5.0700 5.1700 5.1500 5.1300 5.1000 5.0900 5.0700 -
  QoQ % -1.93% 0.39% 0.39% 0.59% 0.20% 0.39% -
  Horiz. % 100.00% 101.97% 101.58% 101.18% 100.59% 100.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 729.87 727.39 739.55 742.19 709.99 743.01 730.33 -0.04%
  QoQ % 0.34% -1.64% -0.36% 4.54% -4.44% 1.74% -
  Horiz. % 99.94% 99.60% 101.26% 101.62% 97.21% 101.74% 100.00%
EPS -0.14 9.40 11.10 9.71 11.26 9.87 7.33 -
  QoQ % -101.49% -15.32% 14.32% -13.77% 14.08% 34.65% -
  Horiz. % -1.91% 128.24% 151.43% 132.47% 153.62% 134.65% 100.00%
DPS 2.91 3.88 3.88 3.88 3.88 3.88 3.88 -17.50%
  QoQ % -25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 4.9116 5.0084 4.9891 4.9697 4.9407 4.9310 4.9116 -
  QoQ % -1.93% 0.39% 0.39% 0.59% 0.20% 0.39% -
  Horiz. % 100.00% 101.97% 101.58% 101.18% 100.59% 100.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.1700 2.1000 2.0600 2.0800 2.0200 2.0500 2.0000 -
P/RPS 0.29 0.28 0.27 0.27 0.28 0.27 0.27 4.89%
  QoQ % 3.57% 3.70% 0.00% -3.57% 3.70% 0.00% -
  Horiz. % 107.41% 103.70% 100.00% 100.00% 103.70% 100.00% 100.00%
P/EPS -1,502.86 21.64 17.98 20.75 17.38 20.11 26.42 -
  QoQ % -7,044.82% 20.36% -13.35% 19.39% -13.58% -23.88% -
  Horiz. % -5,688.34% 81.91% 68.05% 78.54% 65.78% 76.12% 100.00%
EY -0.07 4.62 5.56 4.82 5.75 4.97 3.79 -
  QoQ % -101.52% -16.91% 15.35% -16.17% 15.69% 31.13% -
  Horiz. % -1.85% 121.90% 146.70% 127.18% 151.72% 131.13% 100.00%
DY 1.38 1.90 1.94 1.92 1.98 1.95 2.00 -21.97%
  QoQ % -27.37% -2.06% 1.04% -3.03% 1.54% -2.50% -
  Horiz. % 69.00% 95.00% 97.00% 96.00% 99.00% 97.50% 100.00%
P/NAPS 0.43 0.41 0.40 0.41 0.40 0.40 0.39 6.74%
  QoQ % 4.88% 2.50% -2.44% 2.50% 0.00% 2.56% -
  Horiz. % 110.26% 105.13% 102.56% 105.13% 102.56% 102.56% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 16/05/19 22/02/19 29/11/18 16/08/18 21/05/18 22/02/18 -
Price 2.1200 2.2300 2.1800 2.0600 2.1000 2.0400 2.0000 -
P/RPS 0.28 0.30 0.29 0.27 0.29 0.27 0.27 2.46%
  QoQ % -6.67% 3.45% 7.41% -6.90% 7.41% 0.00% -
  Horiz. % 103.70% 111.11% 107.41% 100.00% 107.41% 100.00% 100.00%
P/EPS -1,468.24 22.98 19.02 20.55 18.06 20.02 26.42 -
  QoQ % -6,489.21% 20.82% -7.45% 13.79% -9.79% -24.22% -
  Horiz. % -5,557.31% 86.98% 71.99% 77.78% 68.36% 75.78% 100.00%
EY -0.07 4.35 5.26 4.87 5.54 5.00 3.79 -
  QoQ % -101.61% -17.30% 8.01% -12.09% 10.80% 31.93% -
  Horiz. % -1.85% 114.78% 138.79% 128.50% 146.17% 131.93% 100.00%
DY 1.42 1.79 1.83 1.94 1.90 1.96 2.00 -20.46%
  QoQ % -20.67% -2.19% -5.67% 2.11% -3.06% -2.00% -
  Horiz. % 71.00% 89.50% 91.50% 97.00% 95.00% 98.00% 100.00%
P/NAPS 0.42 0.43 0.42 0.40 0.41 0.40 0.39 5.08%
  QoQ % -2.33% 2.38% 5.00% -2.44% 2.50% 2.56% -
  Horiz. % 107.69% 110.26% 107.69% 102.56% 105.13% 102.56% 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.
 


 

271  247  564  1229 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.495+0.015 
 HSI-C7F 0.34+0.015 
 GPACKET-WB 0.320.00 
 JCY 0.20+0.01 
 KEYASIC 0.075+0.01 
 HSI-H8B 0.18-0.01 
 UCREST 0.175+0.03 
 MTAG 0.55+0.01 
 MPAY 0.125+0.015 
 ISTONE 0.245-0.01 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
7. JAKS - 一个大起大落的公司! Stockpick2u
8. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
Partners & Brokers