Highlights

[WARISAN] YoY Annual (Unaudited) Result on 2013-12-31 [#4]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend YoY -     15.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 446,116 446,446 459,304 483,662 453,199 470,423 363,816 3.45%
  YoY % -0.07% -2.80% -5.04% 6.72% -3.66% 29.30% -
  Horiz. % 122.62% 122.71% 126.25% 132.94% 124.57% 129.30% 100.00%
PBT -863 3,983 3,485 42,907 37,244 22,638 20,039 -
  YoY % -121.67% 14.29% -91.88% 15.21% 64.52% 12.97% -
  Horiz. % -4.31% 19.88% 17.39% 214.12% 185.86% 112.97% 100.00%
Tax -4,778 -3,103 -2,078 -8,904 -7,597 -8,909 -6,959 -6.07%
  YoY % -53.98% -49.33% 76.66% -17.20% 14.73% -28.02% -
  Horiz. % 68.66% 44.59% 29.86% 127.95% 109.17% 128.02% 100.00%
NP -5,641 880 1,407 34,003 29,647 13,729 13,080 -
  YoY % -741.02% -37.46% -95.86% 14.69% 115.94% 4.96% -
  Horiz. % -43.13% 6.73% 10.76% 259.96% 226.66% 104.96% 100.00%
NP to SH -5,037 1,148 1,784 34,221 29,651 13,700 13,236 -
  YoY % -538.76% -35.65% -94.79% 15.41% 116.43% 3.51% -
  Horiz. % -38.06% 8.67% 13.48% 258.54% 224.02% 103.51% 100.00%
Tax Rate - % 77.91 % 59.63 % 20.75 % 20.40 % 39.35 % 34.73 % -
  YoY % 0.00% 30.66% 187.37% 1.72% -48.16% 13.30% -
  Horiz. % 0.00% 224.33% 171.70% 59.75% 58.74% 113.30% 100.00%
Total Cost 451,757 445,566 457,897 449,659 423,552 456,694 350,736 4.30%
  YoY % 1.39% -2.69% 1.83% 6.16% -7.26% 30.21% -
  Horiz. % 128.80% 127.04% 130.55% 128.20% 120.76% 130.21% 100.00%
Net Worth 319,655 330,049 330,121 299,568 269,669 254,186 234,188 5.32%
  YoY % -3.15% -0.02% 10.20% 11.09% 6.09% 8.54% -
  Horiz. % 136.50% 140.93% 140.96% 127.92% 115.15% 108.54% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 2,604 4,565 5,860 6,837 7,816 7,821 7,828 -16.75%
  YoY % -42.97% -22.09% -14.30% -12.52% -0.06% -0.09% -
  Horiz. % 33.27% 58.33% 74.86% 87.35% 99.85% 99.91% 100.00%
Div Payout % - % 397.73 % 328.48 % 19.98 % 26.36 % 57.09 % 59.14 % -
  YoY % 0.00% 21.08% 1,544.04% -24.20% -53.83% -3.47% -
  Horiz. % 0.00% 672.52% 555.43% 33.78% 44.57% 96.53% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 319,655 330,049 330,121 299,568 269,669 254,186 234,188 5.32%
  YoY % -3.15% -0.02% 10.20% 11.09% 6.09% 8.54% -
  Horiz. % 136.50% 140.93% 140.96% 127.92% 115.15% 108.54% 100.00%
NOSH 65,103 65,227 65,112 65,123 65,137 65,176 65,233 -0.03%
  YoY % -0.19% 0.18% -0.02% -0.02% -0.06% -0.09% -
  Horiz. % 99.80% 99.99% 99.81% 99.83% 99.85% 99.91% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -1.26 % 0.20 % 0.31 % 7.03 % 6.54 % 2.92 % 3.60 % -
  YoY % -730.00% -35.48% -95.59% 7.49% 123.97% -18.89% -
  Horiz. % -35.00% 5.56% 8.61% 195.28% 181.67% 81.11% 100.00%
ROE -1.58 % 0.35 % 0.54 % 11.42 % 11.00 % 5.39 % 5.65 % -
  YoY % -551.43% -35.19% -95.27% 3.82% 104.08% -4.60% -
  Horiz. % -27.96% 6.19% 9.56% 202.12% 194.69% 95.40% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 685.25 684.45 705.40 742.68 695.76 721.77 557.71 3.49%
  YoY % 0.12% -2.97% -5.02% 6.74% -3.60% 29.42% -
  Horiz. % 122.87% 122.73% 126.48% 133.17% 124.75% 129.42% 100.00%
EPS -7.74 1.76 2.74 52.55 45.52 21.02 20.29 -
  YoY % -539.77% -35.77% -94.79% 15.44% 116.56% 3.60% -
  Horiz. % -38.15% 8.67% 13.50% 258.99% 224.35% 103.60% 100.00%
DPS 4.00 7.00 9.00 10.50 12.00 12.00 12.00 -16.72%
  YoY % -42.86% -22.22% -14.29% -12.50% 0.00% 0.00% -
  Horiz. % 33.33% 58.33% 75.00% 87.50% 100.00% 100.00% 100.00%
NAPS 4.9100 5.0600 5.0700 4.6000 4.1400 3.9000 3.5900 5.35%
  YoY % -2.96% -0.20% 10.22% 11.11% 6.15% 8.64% -
  Horiz. % 136.77% 140.95% 141.23% 128.13% 115.32% 108.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 663.86 664.35 683.49 719.74 674.40 700.03 541.39 3.45%
  YoY % -0.07% -2.80% -5.04% 6.72% -3.66% 29.30% -
  Horiz. % 122.62% 122.71% 126.25% 132.94% 124.57% 129.30% 100.00%
EPS -7.50 1.71 2.65 50.92 44.12 20.39 19.70 -
  YoY % -538.60% -35.47% -94.80% 15.41% 116.38% 3.50% -
  Horiz. % -38.07% 8.68% 13.45% 258.48% 223.96% 103.50% 100.00%
DPS 3.88 6.79 8.72 10.18 11.63 11.64 11.65 -16.73%
  YoY % -42.86% -22.13% -14.34% -12.47% -0.09% -0.09% -
  Horiz. % 33.30% 58.28% 74.85% 87.38% 99.83% 99.91% 100.00%
NAPS 4.7568 4.9115 4.9125 4.4579 4.0129 3.7825 3.4849 5.32%
  YoY % -3.15% -0.02% 10.20% 11.09% 6.09% 8.54% -
  Horiz. % 136.50% 140.94% 140.97% 127.92% 115.15% 108.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.7200 2.4900 2.6500 2.9600 2.6100 2.4600 2.4800 -
P/RPS 0.25 0.36 0.38 0.40 0.38 0.34 0.44 -8.98%
  YoY % -30.56% -5.26% -5.00% 5.26% 11.76% -22.73% -
  Horiz. % 56.82% 81.82% 86.36% 90.91% 86.36% 77.27% 100.00%
P/EPS -22.23 141.48 96.72 5.63 5.73 11.70 12.22 -
  YoY % -115.71% 46.28% 1,617.94% -1.75% -51.03% -4.26% -
  Horiz. % -181.91% 1,157.77% 791.49% 46.07% 46.89% 95.74% 100.00%
EY -4.50 0.71 1.03 17.75 17.44 8.54 8.18 -
  YoY % -733.80% -31.07% -94.20% 1.78% 104.22% 4.40% -
  Horiz. % -55.01% 8.68% 12.59% 216.99% 213.20% 104.40% 100.00%
DY 2.33 2.81 3.40 3.55 4.60 4.88 4.84 -11.46%
  YoY % -17.08% -17.35% -4.23% -22.83% -5.74% 0.83% -
  Horiz. % 48.14% 58.06% 70.25% 73.35% 95.04% 100.83% 100.00%
P/NAPS 0.35 0.49 0.52 0.64 0.63 0.63 0.69 -10.69%
  YoY % -28.57% -5.77% -18.75% 1.59% 0.00% -8.70% -
  Horiz. % 50.72% 71.01% 75.36% 92.75% 91.30% 91.30% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 25/02/16 26/02/15 25/02/14 26/02/13 27/02/12 22/02/11 -
Price 1.8000 2.5000 3.0400 3.3000 2.4500 2.6200 2.3300 -
P/RPS 0.26 0.37 0.43 0.44 0.35 0.36 0.42 -7.68%
  YoY % -29.73% -13.95% -2.27% 25.71% -2.78% -14.29% -
  Horiz. % 61.90% 88.10% 102.38% 104.76% 83.33% 85.71% 100.00%
P/EPS -23.26 142.05 110.95 6.28 5.38 12.46 11.48 -
  YoY % -116.37% 28.03% 1,666.72% 16.73% -56.82% 8.54% -
  Horiz. % -202.61% 1,237.37% 966.46% 54.70% 46.86% 108.54% 100.00%
EY -4.30 0.70 0.90 15.92 18.58 8.02 8.71 -
  YoY % -714.29% -22.22% -94.35% -14.32% 131.67% -7.92% -
  Horiz. % -49.37% 8.04% 10.33% 182.78% 213.32% 92.08% 100.00%
DY 2.22 2.80 2.96 3.18 4.90 4.58 5.15 -13.07%
  YoY % -20.71% -5.41% -6.92% -35.10% 6.99% -11.07% -
  Horiz. % 43.11% 54.37% 57.48% 61.75% 95.15% 88.93% 100.00%
P/NAPS 0.37 0.49 0.60 0.72 0.59 0.67 0.65 -8.96%
  YoY % -24.49% -18.33% -16.67% 22.03% -11.94% 3.08% -
  Horiz. % 56.92% 75.38% 92.31% 110.77% 90.77% 103.08% 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.
 


 

245  225  514  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.175+0.01 
 LAMBO 0.055-0.005 
 SUMATEC 0.0250.00 
 MERIDIAN 0.095-0.02 
 DSONIC 0.92+0.03 
 HSI-H8E 0.44+0.005 
 EFORCE 0.69+0.025 
 HSI-H6Q 0.37+0.005 
 NETX 0.0150.00 
 MNC 0.080.00 
Partners & Brokers