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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 496,976 498,752 477,110 499,304 490,784 482,924 466,559 4.29%
  QoQ % -0.36% 4.54% -4.44% 1.74% 1.63% 3.51% -
  Horiz. % 106.52% 106.90% 102.26% 107.02% 105.19% 103.51% 100.00%
PBT 9,572 11,118 10,825 10,669 8,622 4,717 1,214 294.66%
  QoQ % -13.91% 2.71% 1.46% 23.74% 82.79% 288.55% -
  Horiz. % 788.47% 915.82% 891.68% 878.83% 710.21% 388.55% 100.00%
Tax -2,570 -4,924 -3,861 -4,478 -4,054 -2,126 -2,539 0.81%
  QoQ % 47.81% -27.53% 13.78% -10.46% -90.69% 16.27% -
  Horiz. % 101.22% 193.93% 152.07% 176.37% 159.67% 83.73% 100.00%
NP 7,002 6,194 6,964 6,191 4,568 2,591 -1,325 -
  QoQ % 13.04% -11.06% 12.49% 35.53% 76.30% 295.55% -
  Horiz. % -528.45% -467.47% -525.58% -467.25% -344.75% -195.55% 100.00%
NP to SH 7,460 6,526 7,568 6,635 4,929 3,219 -678 -
  QoQ % 14.31% -13.77% 14.06% 34.61% 53.12% 574.78% -
  Horiz. % -1,100.29% -962.54% -1,116.22% -978.61% -726.99% -474.78% 100.00%
Tax Rate 26.85 % 44.29 % 35.67 % 41.97 % 47.02 % 45.07 % 209.14 % -74.46%
  QoQ % -39.38% 24.17% -15.01% -10.74% 4.33% -78.45% -
  Horiz. % 12.84% 21.18% 17.06% 20.07% 22.48% 21.55% 100.00%
Total Cost 489,974 492,558 470,146 493,113 486,216 480,333 467,884 3.11%
  QoQ % -0.52% 4.77% -4.66% 1.42% 1.22% 2.66% -
  Horiz. % 104.72% 105.27% 100.48% 105.39% 103.92% 102.66% 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 2,604 2,604 2,604 2,604 2,604 1,953 1,953 21.08%
  QoQ % -0.00% 0.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 133.33% 100.00% 100.00%
Div Payout % 34.91 % 39.90 % 34.41 % 39.25 % 52.83 % 60.67 % - % -
  QoQ % -12.51% 15.95% -12.33% -25.71% -12.92% 0.00% -
  Horiz. % 57.54% 65.77% 56.72% 64.69% 87.08% 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 1.41 % 1.24 % 1.46 % 1.24 % 0.93 % 0.54 % -0.28 % -
  QoQ % 13.71% -15.07% 17.74% 33.33% 72.22% 292.86% -
  Horiz. % -503.57% -442.86% -521.43% -442.86% -332.14% -192.86% 100.00%
ROE 2.23 % 1.95 % 2.28 % 2.00 % 1.49 % 1.00 % -0.21 % -
  QoQ % 14.36% -14.47% 14.00% 34.23% 49.00% 576.19% -
  Horiz. % -1,061.90% -928.57% -1,085.71% -952.38% -709.52% -476.19% 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 763.40 766.13 732.88 766.97 753.88 741.78 716.67 4.29%
  QoQ % -0.36% 4.54% -4.44% 1.74% 1.63% 3.50% -
  Horiz. % 106.52% 106.90% 102.26% 107.02% 105.19% 103.50% 100.00%
EPS 11.46 10.02 11.63 10.19 7.57 4.94 -1.04 -
  QoQ % 14.37% -13.84% 14.13% 34.61% 53.24% 575.00% -
  Horiz. % -1,101.92% -963.46% -1,118.27% -979.81% -727.88% -475.00% 100.00%
DPS 4.00 4.00 4.00 4.00 4.00 3.00 3.00 21.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 133.33% 100.00% 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 - 65,074
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 739.55 742.19 709.99 743.01 730.33 718.64 694.28 4.29%
  QoQ % -0.36% 4.54% -4.44% 1.74% 1.63% 3.51% -
  Horiz. % 106.52% 106.90% 102.26% 107.02% 105.19% 103.51% 100.00%
EPS 11.10 9.71 11.26 9.87 7.33 4.79 -1.01 -
  QoQ % 14.32% -13.77% 14.08% 34.65% 53.03% 574.26% -
  Horiz. % -1,099.01% -961.39% -1,114.85% -977.23% -725.74% -474.26% 100.00%
DPS 3.88 3.88 3.88 3.88 3.88 2.91 2.91 21.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 133.33% 100.00% 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 0.27 0.27 0.28 0.27 0.27 0.27 0.28 -2.39%
  QoQ % 0.00% -3.57% 3.70% 0.00% 0.00% -3.57% -
  Horiz. % 96.43% 96.43% 100.00% 96.43% 96.43% 96.43% 100.00%
P/EPS 17.98 20.75 17.38 20.11 26.42 40.04 -191.08 -
  QoQ % -13.35% 19.39% -13.58% -23.88% -34.02% 120.95% -
  Horiz. % -9.41% -10.86% -9.10% -10.52% -13.83% -20.95% 100.00%
EY 5.56 4.82 5.75 4.97 3.79 2.50 -0.52 -
  QoQ % 15.35% -16.17% 15.69% 31.13% 51.60% 580.77% -
  Horiz. % -1,069.23% -926.92% -1,105.77% -955.77% -728.85% -480.77% 100.00%
DY 1.94 1.92 1.98 1.95 2.00 1.52 1.51 18.13%
  QoQ % 1.04% -3.03% 1.54% -2.50% 31.58% 0.66% -
  Horiz. % 128.48% 127.15% 131.13% 129.14% 132.45% 100.66% 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 0.29 0.27 0.29 0.27 0.27 0.27 0.28 2.36%
  QoQ % 7.41% -6.90% 7.41% 0.00% 0.00% -3.57% -
  Horiz. % 103.57% 96.43% 103.57% 96.43% 96.43% 96.43% 100.00%
P/EPS 19.02 20.55 18.06 20.02 26.42 40.45 -191.08 -
  QoQ % -7.45% 13.79% -9.79% -24.22% -34.68% 121.17% -
  Horiz. % -9.95% -10.75% -9.45% -10.48% -13.83% -21.17% 100.00%
EY 5.26 4.87 5.54 5.00 3.79 2.47 -0.52 -
  QoQ % 8.01% -12.09% 10.80% 31.93% 53.44% 575.00% -
  Horiz. % -1,011.54% -936.54% -1,065.38% -961.54% -728.85% -475.00% 100.00%
DY 1.83 1.94 1.90 1.96 2.00 1.50 1.51 13.63%
  QoQ % -5.67% 2.11% -3.06% -2.00% 33.33% -0.66% -
  Horiz. % 121.19% 128.48% 125.83% 129.80% 132.45% 99.34% 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.
 


 

576  231  497  903 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 
Partners & Brokers