Highlights

[WARISAN] QoQ TTM Result on 2015-03-31 [#1]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -103.25%    YoY -     -100.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 445,943 442,659 432,700 463,455 459,304 487,022 496,227 -6.86%
  QoQ % 0.74% 2.30% -6.64% 0.90% -5.69% -1.85% -
  Horiz. % 89.87% 89.20% 87.20% 93.40% 92.56% 98.15% 100.00%
PBT 3,938 248 -5,635 1,108 3,485 26,268 36,037 -77.05%
  QoQ % 1,487.90% 104.40% -608.57% -68.21% -86.73% -27.11% -
  Horiz. % 10.93% 0.69% -15.64% 3.07% 9.67% 72.89% 100.00%
Tax -3,143 -1,117 -835 -1,605 -2,078 -4,768 -6,531 -38.51%
  QoQ % -181.38% -33.77% 47.98% 22.76% 56.42% 26.99% -
  Horiz. % 48.12% 17.10% 12.79% 24.58% 31.82% 73.01% 100.00%
NP 795 -869 -6,470 -497 1,407 21,500 29,506 -90.95%
  QoQ % 191.48% 86.57% -1,201.81% -135.32% -93.46% -27.13% -
  Horiz. % 2.69% -2.95% -21.93% -1.68% 4.77% 72.87% 100.00%
NP to SH 1,185 -466 -6,020 -58 1,784 21,758 29,723 -88.26%
  QoQ % 354.29% 92.26% -10,279.31% -103.25% -91.80% -26.80% -
  Horiz. % 3.99% -1.57% -20.25% -0.20% 6.00% 73.20% 100.00%
Tax Rate 79.81 % 450.40 % - % 144.86 % 59.63 % 18.15 % 18.12 % 167.97%
  QoQ % -82.28% 0.00% 0.00% 142.93% 228.54% 0.17% -
  Horiz. % 440.45% 2,485.65% 0.00% 799.45% 329.08% 100.17% 100.00%
Total Cost 445,148 443,528 439,170 463,952 457,897 465,522 466,721 -3.10%
  QoQ % 0.37% 0.99% -5.34% 1.32% -1.64% -0.26% -
  Horiz. % 95.38% 95.03% 94.10% 99.41% 98.11% 99.74% 100.00%
Net Worth 329,554 328,331 324,338 331,836 327,437 296,020 299,434 6.58%
  QoQ % 0.37% 1.23% -2.26% 1.34% 10.61% -1.14% -
  Horiz. % 110.06% 109.65% 108.32% 110.82% 109.35% 98.86% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 4,559 4,534 4,534 5,829 5,829 5,852 5,852 -15.30%
  QoQ % 0.54% 0.00% -22.21% 0.00% -0.41% 0.00% -
  Horiz. % 77.89% 77.47% 77.47% 99.59% 99.59% 100.00% 100.00%
Div Payout % 384.73 % - % - % - % 326.75 % 26.90 % 19.69 % 621.53%
  QoQ % 0.00% 0.00% 0.00% 0.00% 1,114.68% 36.62% -
  Horiz. % 1,953.94% 0.00% 0.00% 0.00% 1,659.47% 136.62% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 329,554 328,331 324,338 331,836 327,437 296,020 299,434 6.58%
  QoQ % 0.37% 1.23% -2.26% 1.34% 10.61% -1.14% -
  Horiz. % 110.06% 109.65% 108.32% 110.82% 109.35% 98.86% 100.00%
NOSH 65,129 65,145 65,128 65,193 64,583 65,059 64,953 0.18%
  QoQ % -0.02% 0.03% -0.10% 0.95% -0.73% 0.16% -
  Horiz. % 100.27% 100.30% 100.27% 100.37% 99.43% 100.16% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.18 % -0.20 % -1.50 % -0.11 % 0.31 % 4.41 % 5.95 % -90.23%
  QoQ % 190.00% 86.67% -1,263.64% -135.48% -92.97% -25.88% -
  Horiz. % 3.03% -3.36% -25.21% -1.85% 5.21% 74.12% 100.00%
ROE 0.36 % -0.14 % -1.86 % -0.02 % 0.54 % 7.35 % 9.93 % -88.98%
  QoQ % 357.14% 92.47% -9,200.00% -103.70% -92.65% -25.98% -
  Horiz. % 3.63% -1.41% -18.73% -0.20% 5.44% 74.02% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 684.70 679.50 664.38 710.89 711.18 748.58 763.98 -7.03%
  QoQ % 0.77% 2.28% -6.54% -0.04% -5.00% -2.02% -
  Horiz. % 89.62% 88.94% 86.96% 93.05% 93.09% 97.98% 100.00%
EPS 1.82 -0.72 -9.24 -0.09 2.76 33.44 45.76 -88.28%
  QoQ % 352.78% 92.21% -10,166.67% -103.26% -91.75% -26.92% -
  Horiz. % 3.98% -1.57% -20.19% -0.20% 6.03% 73.08% 100.00%
DPS 7.00 7.00 7.00 9.00 9.00 9.00 9.00 -15.39%
  QoQ % 0.00% 0.00% -22.22% 0.00% 0.00% 0.00% -
  Horiz. % 77.78% 77.78% 77.78% 100.00% 100.00% 100.00% 100.00%
NAPS 5.0600 5.0400 4.9800 5.0900 5.0700 4.5500 4.6100 6.39%
  QoQ % 0.40% 1.20% -2.16% 0.39% 11.43% -1.30% -
  Horiz. % 109.76% 109.33% 108.03% 110.41% 109.98% 98.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 663.61 658.72 643.90 689.67 683.49 724.74 738.43 -6.86%
  QoQ % 0.74% 2.30% -6.64% 0.90% -5.69% -1.85% -
  Horiz. % 89.87% 89.21% 87.20% 93.40% 92.56% 98.15% 100.00%
EPS 1.76 -0.69 -8.96 -0.09 2.65 32.38 44.23 -88.28%
  QoQ % 355.07% 92.30% -9,855.55% -103.40% -91.82% -26.79% -
  Horiz. % 3.98% -1.56% -20.26% -0.20% 5.99% 73.21% 100.00%
DPS 6.78 6.75 6.75 8.67 8.67 8.71 8.71 -15.34%
  QoQ % 0.44% 0.00% -22.15% 0.00% -0.46% 0.00% -
  Horiz. % 77.84% 77.50% 77.50% 99.54% 99.54% 100.00% 100.00%
NAPS 4.9041 4.8859 4.8265 4.9380 4.8726 4.4051 4.4559 6.58%
  QoQ % 0.37% 1.23% -2.26% 1.34% 10.61% -1.14% -
  Horiz. % 110.06% 109.65% 108.32% 110.82% 109.35% 98.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.4900 2.3700 2.8500 3.0000 2.6500 3.1800 3.5100 -
P/RPS 0.36 0.35 0.43 0.42 0.37 0.42 0.46 -15.04%
  QoQ % 2.86% -18.60% 2.38% 13.51% -11.90% -8.70% -
  Horiz. % 78.26% 76.09% 93.48% 91.30% 80.43% 91.30% 100.00%
P/EPS 136.85 -331.32 -30.83 -3,372.09 95.93 9.51 7.67 579.24%
  QoQ % 141.30% -974.67% 99.09% -3,615.16% 908.73% 23.99% -
  Horiz. % 1,784.22% -4,319.69% -401.96% -43,964.67% 1,250.72% 123.99% 100.00%
EY 0.73 -0.30 -3.24 -0.03 1.04 10.52 13.04 -85.29%
  QoQ % 343.33% 90.74% -10,700.00% -102.88% -90.11% -19.33% -
  Horiz. % 5.60% -2.30% -24.85% -0.23% 7.98% 80.67% 100.00%
DY 2.81 2.95 2.46 3.00 3.40 2.83 2.56 6.39%
  QoQ % -4.75% 19.92% -18.00% -11.76% 20.14% 10.55% -
  Horiz. % 109.77% 115.23% 96.09% 117.19% 132.81% 110.55% 100.00%
P/NAPS 0.49 0.47 0.57 0.59 0.52 0.70 0.76 -25.31%
  QoQ % 4.26% -17.54% -3.39% 13.46% -25.71% -7.89% -
  Horiz. % 64.47% 61.84% 75.00% 77.63% 68.42% 92.11% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 17/11/15 25/08/15 21/05/15 26/02/15 24/11/14 19/08/14 -
Price 2.5000 2.9900 2.2800 2.9500 3.0400 2.7900 3.3900 -
P/RPS 0.37 0.44 0.34 0.41 0.43 0.37 0.44 -10.88%
  QoQ % -15.91% 29.41% -17.07% -4.65% 16.22% -15.91% -
  Horiz. % 84.09% 100.00% 77.27% 93.18% 97.73% 84.09% 100.00%
P/EPS 137.40 -417.99 -24.67 -3,315.89 110.05 8.34 7.41 596.84%
  QoQ % 132.87% -1,594.32% 99.26% -3,113.08% 1,219.54% 12.55% -
  Horiz. % 1,854.25% -5,640.89% -332.93% -44,748.85% 1,485.16% 112.55% 100.00%
EY 0.73 -0.24 -4.05 -0.03 0.91 11.99 13.50 -85.62%
  QoQ % 404.17% 94.07% -13,400.00% -103.30% -92.41% -11.19% -
  Horiz. % 5.41% -1.78% -30.00% -0.22% 6.74% 88.81% 100.00%
DY 2.80 2.34 3.07 3.05 2.96 3.23 2.65 3.73%
  QoQ % 19.66% -23.78% 0.66% 3.04% -8.36% 21.89% -
  Horiz. % 105.66% 88.30% 115.85% 115.09% 111.70% 121.89% 100.00%
P/NAPS 0.49 0.59 0.46 0.58 0.60 0.61 0.74 -23.97%
  QoQ % -16.95% 28.26% -20.69% -3.33% -1.64% -17.57% -
  Horiz. % 66.22% 79.73% 62.16% 78.38% 81.08% 82.43% 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.
 


 

1958 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7750.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.4150.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.220.00 
 3A 0.850.00 

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. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
7. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
8. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
Partners & Brokers