Highlights

[WARISAN] YoY Annualized Quarter 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 -     88.57%    YoY -     -68.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 484,280 450,200 419,600 475,380 458,776 400,448 429,204 2.03%
  YoY % 7.57% 7.29% -11.73% 3.62% 14.57% -6.70% -
  Horiz. % 112.83% 104.89% 97.76% 110.76% 106.89% 93.30% 100.00%
PBT 9,556 1,368 -3,236 4,420 13,928 17,548 22,016 -12.98%
  YoY % 598.54% 142.27% -173.21% -68.27% -20.63% -20.29% -
  Horiz. % 43.40% 6.21% -14.70% 20.08% 63.26% 79.71% 100.00%
Tax -1,964 -268 -1,668 -1,320 -3,212 -6,308 -5,448 -15.63%
  YoY % -632.84% 83.93% -26.36% 58.90% 49.08% -15.79% -
  Horiz. % 36.05% 4.92% 30.62% 24.23% 58.96% 115.79% 100.00%
NP 7,592 1,100 -4,904 3,100 10,716 11,240 16,568 -12.19%
  YoY % 590.18% 122.43% -258.19% -71.07% -4.66% -32.16% -
  Horiz. % 45.82% 6.64% -29.60% 18.71% 64.68% 67.84% 100.00%
NP to SH 8,152 1,328 -4,604 3,364 10,732 11,372 16,492 -11.08%
  YoY % 513.86% 128.84% -236.86% -68.65% -5.63% -31.05% -
  Horiz. % 49.43% 8.05% -27.92% 20.40% 65.07% 68.95% 100.00%
Tax Rate 20.55 % 19.59 % - % 29.86 % 23.06 % 35.95 % 24.75 % -3.05%
  YoY % 4.90% 0.00% 0.00% 29.49% -35.86% 45.25% -
  Horiz. % 83.03% 79.15% 0.00% 120.65% 93.17% 145.25% 100.00%
Total Cost 476,688 449,100 424,504 472,280 448,060 389,208 412,636 2.43%
  YoY % 6.14% 5.79% -10.12% 5.41% 15.12% -5.68% -
  Horiz. % 115.52% 108.84% 102.88% 114.45% 108.58% 94.32% 100.00%
Net Worth 331,364 320,306 324,490 331,836 302,163 272,589 257,280 4.31%
  YoY % 3.45% -1.29% -2.21% 9.82% 10.85% 5.95% -
  Horiz. % 128.79% 124.50% 126.12% 128.98% 117.45% 105.95% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 331,364 320,306 324,490 331,836 302,163 272,589 257,280 4.31%
  YoY % 3.45% -1.29% -2.21% 9.82% 10.85% 5.95% -
  Horiz. % 128.79% 124.50% 126.12% 128.98% 117.45% 105.95% 100.00%
NOSH 65,101 65,103 65,028 65,193 65,121 65,057 65,134 -0.01%
  YoY % -0.00% 0.11% -0.25% 0.11% 0.10% -0.12% -
  Horiz. % 99.95% 99.95% 99.84% 100.09% 99.98% 99.88% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.57 % 0.24 % -1.17 % 0.65 % 2.34 % 2.81 % 3.86 % -13.92%
  YoY % 554.17% 120.51% -280.00% -72.22% -16.73% -27.20% -
  Horiz. % 40.67% 6.22% -30.31% 16.84% 60.62% 72.80% 100.00%
ROE 2.46 % 0.41 % -1.42 % 1.01 % 3.55 % 4.17 % 6.41 % -14.75%
  YoY % 500.00% 128.87% -240.59% -71.55% -14.87% -34.95% -
  Horiz. % 38.38% 6.40% -22.15% 15.76% 55.38% 65.05% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 743.89 691.52 645.26 729.18 704.49 615.53 658.95 2.04%
  YoY % 7.57% 7.17% -11.51% 3.50% 14.45% -6.59% -
  Horiz. % 112.89% 104.94% 97.92% 110.66% 106.91% 93.41% 100.00%
EPS 12.52 2.04 -7.08 5.16 16.48 17.48 25.32 -11.07%
  YoY % 513.73% 128.81% -237.21% -68.69% -5.72% -30.96% -
  Horiz. % 49.45% 8.06% -27.96% 20.38% 65.09% 69.04% 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 5.0900 4.9200 4.9900 5.0900 4.6400 4.1900 3.9500 4.31%
  YoY % 3.46% -1.40% -1.96% 9.70% 10.74% 6.08% -
  Horiz. % 128.86% 124.56% 126.33% 128.86% 117.47% 106.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 720.65 669.94 624.40 707.41 682.70 595.90 638.70 2.03%
  YoY % 7.57% 7.29% -11.73% 3.62% 14.57% -6.70% -
  Horiz. % 112.83% 104.89% 97.76% 110.76% 106.89% 93.30% 100.00%
EPS 12.13 1.98 -6.85 5.01 15.97 16.92 24.54 -11.08%
  YoY % 512.63% 128.91% -236.73% -68.63% -5.61% -31.05% -
  Horiz. % 49.43% 8.07% -27.91% 20.42% 65.08% 68.95% 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 4.9310 4.7665 4.8287 4.9380 4.4965 4.0564 3.8286 4.31%
  YoY % 3.45% -1.29% -2.21% 9.82% 10.85% 5.95% -
  Horiz. % 128.79% 124.50% 126.12% 128.98% 117.45% 105.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.0500 1.8800 2.3100 3.0000 3.5400 2.6000 2.6900 -
P/RPS 0.28 0.27 0.36 0.41 0.50 0.42 0.41 -6.16%
  YoY % 3.70% -25.00% -12.20% -18.00% 19.05% 2.44% -
  Horiz. % 68.29% 65.85% 87.80% 100.00% 121.95% 102.44% 100.00%
P/EPS 16.37 92.16 -32.63 58.14 21.48 14.87 10.62 7.47%
  YoY % -82.24% 382.44% -156.12% 170.67% 44.45% 40.02% -
  Horiz. % 154.14% 867.80% -307.25% 547.46% 202.26% 140.02% 100.00%
EY 6.11 1.09 -3.06 1.72 4.66 6.72 9.41 -6.94%
  YoY % 460.55% 135.62% -277.91% -63.09% -30.65% -28.59% -
  Horiz. % 64.93% 11.58% -32.52% 18.28% 49.52% 71.41% 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 0.40 0.38 0.46 0.59 0.76 0.62 0.68 -8.46%
  YoY % 5.26% -17.39% -22.03% -22.37% 22.58% -8.82% -
  Horiz. % 58.82% 55.88% 67.65% 86.76% 111.76% 91.18% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 05/05/17 12/05/16 21/05/15 19/05/14 14/05/13 16/05/12 -
Price 2.0400 2.1000 2.2500 2.9500 3.6300 2.7800 2.4500 -
P/RPS 0.27 0.30 0.35 0.40 0.52 0.45 0.37 -5.11%
  YoY % -10.00% -14.29% -12.50% -23.08% 15.56% 21.62% -
  Horiz. % 72.97% 81.08% 94.59% 108.11% 140.54% 121.62% 100.00%
P/EPS 16.29 102.95 -31.78 57.17 22.03 15.90 9.68 9.06%
  YoY % -84.18% 423.95% -155.59% 159.51% 38.55% 64.26% -
  Horiz. % 168.29% 1,063.53% -328.31% 590.60% 227.58% 164.26% 100.00%
EY 6.14 0.97 -3.15 1.75 4.54 6.29 10.33 -8.30%
  YoY % 532.99% 130.79% -280.00% -61.45% -27.82% -39.11% -
  Horiz. % 59.44% 9.39% -30.49% 16.94% 43.95% 60.89% 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 0.40 0.43 0.45 0.58 0.78 0.66 0.62 -7.04%
  YoY % -6.98% -4.44% -22.41% -25.64% 18.18% 6.45% -
  Horiz. % 64.52% 69.35% 72.58% 93.55% 125.81% 106.45% 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.
 


 

104  101  345  1698 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.03+0.005 
 HSI-H6P 0.185+0.02 
 SEALINK 0.29+0.02 
 EFORCE 0.69+0.025 
 MBMR-CJ 0.245+0.05 
 MERIDIAN 0.105-0.01 
 ICON 0.0550.00 
 GPACKET-WB 0.170.00 
 BRAHIMS 0.160.00 
 HSI-H6Q 0.395+0.03 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
5. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
6. Automobile Sector - Proton Expected to Overtake Honda in YTD Market Share AmInvest Research Reports
7. Technical View - Dufu Technology Corp. Bhd (DUFU, 7233) Rakuten Trade Research Reports
8. PublicInvest Research Headlines - 19 Aug 2019 PublicInvest Research
Partners & Brokers