Highlights

[WARISAN] YoY Cumulative Quarter Result on 2017-09-30 [#3]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 27-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     250.64%    YoY -     195.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 376,670 368,702 332,138 340,240 356,885 353,525 347,202 1.37%
  YoY % 2.16% 11.01% -2.38% -4.66% 0.95% 1.82% -
  Horiz. % 108.49% 106.19% 95.66% 97.99% 102.79% 101.82% 100.00%
PBT 7,509 5,013 -649 888 4,125 20,764 18,535 -13.97%
  YoY % 49.79% 872.42% -173.09% -78.47% -80.13% 12.03% -
  Horiz. % 40.51% 27.05% -3.50% 4.79% 22.26% 112.03% 100.00%
Tax -1,988 -1,118 -3,830 -1,422 -2,383 -6,519 -5,646 -15.96%
  YoY % -77.82% 70.81% -169.34% 40.33% 63.45% -15.46% -
  Horiz. % 35.21% 19.80% 67.84% 25.19% 42.21% 115.46% 100.00%
NP 5,521 3,895 -4,479 -534 1,742 14,245 12,889 -13.17%
  YoY % 41.75% 186.96% -738.76% -130.65% -87.77% 10.52% -
  Horiz. % 42.83% 30.22% -34.75% -4.14% 13.52% 110.52% 100.00%
NP to SH 5,703 4,106 -4,292 -363 1,887 14,350 12,918 -12.73%
  YoY % 38.89% 195.67% -1,082.37% -119.24% -86.85% 11.09% -
  Horiz. % 44.15% 31.79% -33.22% -2.81% 14.61% 111.09% 100.00%
Tax Rate 26.47 % 22.30 % - % 160.14 % 57.77 % 31.40 % 30.46 % -2.31%
  YoY % 18.70% 0.00% 0.00% 177.20% 83.98% 3.09% -
  Horiz. % 86.90% 73.21% 0.00% 525.74% 189.66% 103.09% 100.00%
Total Cost 371,149 364,807 336,617 340,774 355,143 339,280 334,313 1.76%
  YoY % 1.74% 8.37% -1.22% -4.05% 4.68% 1.49% -
  Horiz. % 111.02% 109.12% 100.69% 101.93% 106.23% 101.49% 100.00%
Net Worth 333,963 320,957 320,957 326,699 296,063 279,443 259,923 4.26%
  YoY % 4.05% 0.00% -1.76% 10.35% 5.95% 7.51% -
  Horiz. % 128.49% 123.48% 123.48% 125.69% 113.90% 107.51% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 651 651 1,627 1,620 2,928 3,908 3,908 -25.81%
  YoY % -0.00% -60.00% 0.43% -44.66% -25.08% -0.01% -
  Horiz. % 16.66% 16.66% 41.64% 41.46% 74.91% 99.99% 100.00%
Div Payout % 11.42 % 15.86 % - % - % 155.17 % 27.24 % 30.26 % -14.98%
  YoY % -27.99% 0.00% 0.00% 0.00% 469.64% -9.98% -
  Horiz. % 37.74% 52.41% 0.00% 0.00% 512.79% 90.02% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 333,963 320,957 320,957 326,699 296,063 279,443 259,923 4.26%
  YoY % 4.05% 0.00% -1.76% 10.35% 5.95% 7.51% -
  Horiz. % 128.49% 123.48% 123.48% 125.69% 113.90% 107.51% 100.00%
NOSH 65,100 65,103 65,103 64,821 65,068 65,138 65,143 -0.01%
  YoY % -0.00% 0.00% 0.43% -0.38% -0.11% -0.01% -
  Horiz. % 99.93% 99.94% 99.94% 99.51% 99.89% 99.99% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.47 % 1.06 % -1.35 % -0.16 % 0.49 % 4.03 % 3.71 % -14.29%
  YoY % 38.68% 178.52% -743.75% -132.65% -87.84% 8.63% -
  Horiz. % 39.62% 28.57% -36.39% -4.31% 13.21% 108.63% 100.00%
ROE 1.71 % 1.28 % -1.34 % -0.11 % 0.64 % 5.14 % 4.97 % -16.28%
  YoY % 33.59% 195.52% -1,118.18% -117.19% -87.55% 3.42% -
  Horiz. % 34.41% 25.75% -26.96% -2.21% 12.88% 103.42% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 578.60 566.34 510.17 524.89 548.47 542.73 532.98 1.38%
  YoY % 2.16% 11.01% -2.80% -4.30% 1.06% 1.83% -
  Horiz. % 108.56% 106.26% 95.72% 98.48% 102.91% 101.83% 100.00%
EPS 8.76 6.31 -6.59 -0.56 2.90 22.03 19.83 -12.72%
  YoY % 38.83% 195.75% -1,076.79% -119.31% -86.84% 11.09% -
  Horiz. % 44.18% 31.82% -33.23% -2.82% 14.62% 111.09% 100.00%
DPS 1.00 1.00 2.50 2.50 4.50 6.00 6.00 -25.81%
  YoY % 0.00% -60.00% 0.00% -44.44% -25.00% 0.00% -
  Horiz. % 16.67% 16.67% 41.67% 41.67% 75.00% 100.00% 100.00%
NAPS 5.1300 4.9300 4.9300 5.0400 4.5500 4.2900 3.9900 4.28%
  YoY % 4.06% 0.00% -2.18% 10.77% 6.06% 7.52% -
  Horiz. % 128.57% 123.56% 123.56% 126.32% 114.04% 107.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 560.52 548.66 494.25 506.31 531.08 526.08 516.67 1.37%
  YoY % 2.16% 11.01% -2.38% -4.66% 0.95% 1.82% -
  Horiz. % 108.49% 106.19% 95.66% 97.99% 102.79% 101.82% 100.00%
EPS 8.49 6.11 -6.39 -0.54 2.81 21.35 19.22 -12.73%
  YoY % 38.95% 195.62% -1,083.33% -119.22% -86.84% 11.08% -
  Horiz. % 44.17% 31.79% -33.25% -2.81% 14.62% 111.08% 100.00%
DPS 0.97 0.97 2.42 2.41 4.36 5.82 5.82 -25.81%
  YoY % 0.00% -59.92% 0.41% -44.72% -25.09% 0.00% -
  Horiz. % 16.67% 16.67% 41.58% 41.41% 74.91% 100.00% 100.00%
NAPS 4.9697 4.7762 4.7762 4.8616 4.4057 4.1584 3.8679 4.26%
  YoY % 4.05% 0.00% -1.76% 10.35% 5.95% 7.51% -
  Horiz. % 128.49% 123.48% 123.48% 125.69% 113.90% 107.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.0800 1.9800 1.9200 2.3700 3.1800 2.8400 2.7000 -
P/RPS 0.36 0.35 0.38 0.45 0.58 0.52 0.51 -5.64%
  YoY % 2.86% -7.89% -15.56% -22.41% 11.54% 1.96% -
  Horiz. % 70.59% 68.63% 74.51% 88.24% 113.73% 101.96% 100.00%
P/EPS 23.74 31.39 -29.12 -423.21 109.66 12.89 13.62 9.70%
  YoY % -24.37% 207.80% 93.12% -485.93% 750.74% -5.36% -
  Horiz. % 174.30% 230.47% -213.80% -3,107.27% 805.14% 94.64% 100.00%
EY 4.21 3.19 -3.43 -0.24 0.91 7.76 7.34 -8.84%
  YoY % 31.97% 193.00% -1,329.17% -126.37% -88.27% 5.72% -
  Horiz. % 57.36% 43.46% -46.73% -3.27% 12.40% 105.72% 100.00%
DY 0.48 0.51 1.30 1.05 1.42 2.11 2.22 -22.52%
  YoY % -5.88% -60.77% 23.81% -26.06% -32.70% -4.95% -
  Horiz. % 21.62% 22.97% 58.56% 47.30% 63.96% 95.05% 100.00%
P/NAPS 0.41 0.40 0.39 0.47 0.70 0.66 0.68 -8.08%
  YoY % 2.50% 2.56% -17.02% -32.86% 6.06% -2.94% -
  Horiz. % 60.29% 58.82% 57.35% 69.12% 102.94% 97.06% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 27/11/17 29/11/16 17/11/15 24/11/14 19/11/13 27/11/12 -
Price 2.0600 2.0000 1.9500 2.9900 2.7900 2.8100 2.5500 -
P/RPS 0.36 0.35 0.38 0.57 0.51 0.52 0.48 -4.68%
  YoY % 2.86% -7.89% -33.33% 11.76% -1.92% 8.33% -
  Horiz. % 75.00% 72.92% 79.17% 118.75% 106.25% 108.33% 100.00%
P/EPS 23.51 31.71 -29.58 -533.93 96.21 12.76 12.86 10.57%
  YoY % -25.86% 207.20% 94.46% -654.96% 654.00% -0.78% -
  Horiz. % 182.81% 246.58% -230.02% -4,151.87% 748.13% 99.22% 100.00%
EY 4.25 3.15 -3.38 -0.19 1.04 7.84 7.78 -9.58%
  YoY % 34.92% 193.20% -1,678.95% -118.27% -86.73% 0.77% -
  Horiz. % 54.63% 40.49% -43.44% -2.44% 13.37% 100.77% 100.00%
DY 0.49 0.50 1.28 0.84 1.61 2.14 2.35 -22.99%
  YoY % -2.00% -60.94% 52.38% -47.83% -24.77% -8.94% -
  Horiz. % 20.85% 21.28% 54.47% 35.74% 68.51% 91.06% 100.00%
P/NAPS 0.40 0.41 0.40 0.59 0.61 0.66 0.64 -7.53%
  YoY % -2.44% 2.50% -32.20% -3.28% -7.58% 3.13% -
  Horiz. % 62.50% 64.06% 62.50% 92.19% 95.31% 103.13% 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.
 


 

166  154  480  1448 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.03+0.005 
 HSI-H6P 0.18+0.015 
 MERIDIAN 0.09-0.025 
 MNC 0.075-0.005 
 HSI-H8E 0.455+0.02 
 EFORCE 0.695+0.03 
 SEALINK 0.295+0.025 
 HSI-H6Q 0.39+0.025 
 HSI-C7F 0.405-0.015 
 KSTAR-WA 0.025+0.01 

TOP ARTICLES

1. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
2. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
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. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. UZMA VERSUS UTUSAN (WHY ONE SURVIVED AND ONE GOING BANKRUPT SOON (NTA IS THE SECRET) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Trump is wrong. Trade wars are not easy to win, even non-players end up as losers Good Articles to Share
Partners & Brokers