Highlights

[WARISAN] YoY Annualized Quarter Result on 2013-03-31 [#1]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 14-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -61.65%    YoY -     -31.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 419,600 475,380 458,776 400,448 429,204 371,976 345,796 3.27%
  YoY % -11.73% 3.62% 14.57% -6.70% 15.38% 7.57% -
  Horiz. % 121.34% 137.47% 132.67% 115.80% 124.12% 107.57% 100.00%
PBT -3,236 4,420 13,928 17,548 22,016 15,784 18,556 -
  YoY % -173.21% -68.27% -20.63% -20.29% 39.48% -14.94% -
  Horiz. % -17.44% 23.82% 75.06% 94.57% 118.65% 85.06% 100.00%
Tax -1,668 -1,320 -3,212 -6,308 -5,448 -7,404 -6,052 -19.31%
  YoY % -26.36% 58.90% 49.08% -15.79% 26.42% -22.34% -
  Horiz. % 27.56% 21.81% 53.07% 104.23% 90.02% 122.34% 100.00%
NP -4,904 3,100 10,716 11,240 16,568 8,380 12,504 -
  YoY % -258.19% -71.07% -4.66% -32.16% 97.71% -32.98% -
  Horiz. % -39.22% 24.79% 85.70% 89.89% 132.50% 67.02% 100.00%
NP to SH -4,604 3,364 10,732 11,372 16,492 8,564 12,504 -
  YoY % -236.86% -68.65% -5.63% -31.05% 92.57% -31.51% -
  Horiz. % -36.82% 26.90% 85.83% 90.95% 131.89% 68.49% 100.00%
Tax Rate - % 29.86 % 23.06 % 35.95 % 24.75 % 46.91 % 32.61 % -
  YoY % 0.00% 29.49% -35.86% 45.25% -47.24% 43.85% -
  Horiz. % 0.00% 91.57% 70.71% 110.24% 75.90% 143.85% 100.00%
Total Cost 424,504 472,280 448,060 389,208 412,636 363,596 333,292 4.11%
  YoY % -10.12% 5.41% 15.12% -5.68% 13.49% 9.09% -
  Horiz. % 127.37% 141.70% 134.43% 116.78% 123.81% 109.09% 100.00%
Net Worth 324,490 331,836 302,163 272,589 257,280 235,640 232,329 5.72%
  YoY % -2.21% 9.82% 10.85% 5.95% 9.18% 1.43% -
  Horiz. % 139.67% 142.83% 130.06% 117.33% 110.74% 101.43% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 324,490 331,836 302,163 272,589 257,280 235,640 232,329 5.72%
  YoY % -2.21% 9.82% 10.85% 5.95% 9.18% 1.43% -
  Horiz. % 139.67% 142.83% 130.06% 117.33% 110.74% 101.43% 100.00%
NOSH 65,028 65,193 65,121 65,057 65,134 65,274 65,260 -0.06%
  YoY % -0.25% 0.11% 0.10% -0.12% -0.21% 0.02% -
  Horiz. % 99.64% 99.90% 99.79% 99.69% 99.81% 100.02% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -1.17 % 0.65 % 2.34 % 2.81 % 3.86 % 2.25 % 3.62 % -
  YoY % -280.00% -72.22% -16.73% -27.20% 71.56% -37.85% -
  Horiz. % -32.32% 17.96% 64.64% 77.62% 106.63% 62.15% 100.00%
ROE -1.42 % 1.01 % 3.55 % 4.17 % 6.41 % 3.63 % 5.38 % -
  YoY % -240.59% -71.55% -14.87% -34.95% 76.58% -32.53% -
  Horiz. % -26.39% 18.77% 65.99% 77.51% 119.14% 67.47% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 645.26 729.18 704.49 615.53 658.95 569.87 529.87 3.34%
  YoY % -11.51% 3.50% 14.45% -6.59% 15.63% 7.55% -
  Horiz. % 121.78% 137.61% 132.96% 116.17% 124.36% 107.55% 100.00%
EPS -7.08 5.16 16.48 17.48 25.32 13.12 19.16 -
  YoY % -237.21% -68.69% -5.72% -30.96% 92.99% -31.52% -
  Horiz. % -36.95% 26.93% 86.01% 91.23% 132.15% 68.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.9900 5.0900 4.6400 4.1900 3.9500 3.6100 3.5600 5.78%
  YoY % -1.96% 9.70% 10.74% 6.08% 9.42% 1.40% -
  Horiz. % 140.17% 142.98% 130.34% 117.70% 110.96% 101.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 624.40 707.41 682.70 595.90 638.70 553.54 514.58 3.27%
  YoY % -11.73% 3.62% 14.57% -6.70% 15.38% 7.57% -
  Horiz. % 121.34% 137.47% 132.67% 115.80% 124.12% 107.57% 100.00%
EPS -6.85 5.01 15.97 16.92 24.54 12.74 18.61 -
  YoY % -236.73% -68.63% -5.61% -31.05% 92.62% -31.54% -
  Horiz. % -36.81% 26.92% 85.81% 90.92% 131.86% 68.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.8287 4.9380 4.4965 4.0564 3.8286 3.5066 3.4573 5.72%
  YoY % -2.21% 9.82% 10.85% 5.95% 9.18% 1.43% -
  Horiz. % 139.67% 142.83% 130.06% 117.33% 110.74% 101.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.3100 3.0000 3.5400 2.6000 2.6900 2.4100 2.2000 -
P/RPS 0.36 0.41 0.50 0.42 0.41 0.42 0.42 -2.53%
  YoY % -12.20% -18.00% 19.05% 2.44% -2.38% 0.00% -
  Horiz. % 85.71% 97.62% 119.05% 100.00% 97.62% 100.00% 100.00%
P/EPS -32.63 58.14 21.48 14.87 10.62 18.37 11.48 -
  YoY % -156.12% 170.67% 44.45% 40.02% -42.19% 60.02% -
  Horiz. % -284.23% 506.45% 187.11% 129.53% 92.51% 160.02% 100.00%
EY -3.06 1.72 4.66 6.72 9.41 5.44 8.71 -
  YoY % -277.91% -63.09% -30.65% -28.59% 72.98% -37.54% -
  Horiz. % -35.13% 19.75% 53.50% 77.15% 108.04% 62.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.46 0.59 0.76 0.62 0.68 0.67 0.62 -4.85%
  YoY % -22.03% -22.37% 22.58% -8.82% 1.49% 8.06% -
  Horiz. % 74.19% 95.16% 122.58% 100.00% 109.68% 108.06% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 12/05/16 21/05/15 19/05/14 14/05/13 16/05/12 19/05/11 25/05/10 -
Price 2.2500 2.9500 3.6300 2.7800 2.4500 2.5800 2.0200 -
P/RPS 0.35 0.40 0.52 0.45 0.37 0.45 0.38 -1.36%
  YoY % -12.50% -23.08% 15.56% 21.62% -17.78% 18.42% -
  Horiz. % 92.11% 105.26% 136.84% 118.42% 97.37% 118.42% 100.00%
P/EPS -31.78 57.17 22.03 15.90 9.68 19.66 10.54 -
  YoY % -155.59% 159.51% 38.55% 64.26% -50.76% 86.53% -
  Horiz. % -301.52% 542.41% 209.01% 150.85% 91.84% 186.53% 100.00%
EY -3.15 1.75 4.54 6.29 10.33 5.09 9.49 -
  YoY % -280.00% -61.45% -27.82% -39.11% 102.95% -46.36% -
  Horiz. % -33.19% 18.44% 47.84% 66.28% 108.85% 53.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.45 0.58 0.78 0.66 0.62 0.71 0.57 -3.86%
  YoY % -22.41% -25.64% 18.18% 6.45% -12.68% 24.56% -
  Horiz. % 78.95% 101.75% 136.84% 115.79% 108.77% 124.56% 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.
 


 

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