Highlights

[WARISAN] YoY Cumulative 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 -     -90.41%    YoY -     -31.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 104,900 118,845 114,694 100,112 107,301 92,994 86,449 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 -809 1,105 3,482 4,387 5,504 3,946 4,639 -
  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 -417 -330 -803 -1,577 -1,362 -1,851 -1,513 -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 -1,226 775 2,679 2,810 4,142 2,095 3,126 -
  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 -1,151 841 2,683 2,843 4,123 2,141 3,126 -
  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 106,126 118,070 112,015 97,302 103,159 90,899 83,323 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 -0.35 % 0.25 % 0.89 % 1.04 % 1.60 % 0.91 % 1.35 % -
  YoY % -240.00% -71.91% -14.42% -35.00% 75.82% -32.59% -
  Horiz. % -25.93% 18.52% 65.93% 77.04% 118.52% 67.41% 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 161.31 182.29 176.12 153.88 164.74 142.47 132.47 3.33%
  YoY % -11.51% 3.50% 14.45% -6.59% 15.63% 7.55% -
  Horiz. % 121.77% 137.61% 132.95% 116.16% 124.36% 107.55% 100.00%
EPS -1.77 1.29 4.12 4.37 6.33 3.28 4.79 -
  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 156.10 176.85 170.68 148.98 159.67 138.38 128.64 3.27%
  YoY % -11.73% 3.61% 14.57% -6.70% 15.39% 7.57% -
  Horiz. % 121.35% 137.48% 132.68% 115.81% 124.12% 107.57% 100.00%
EPS -1.71 1.25 3.99 4.23 6.14 3.19 4.65 -
  YoY % -236.80% -68.67% -5.67% -31.11% 92.48% -31.40% -
  Horiz. % -36.77% 26.88% 85.81% 90.97% 132.04% 68.60% 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 1.43 1.65 2.01 1.69 1.63 1.69 1.66 -2.45%
  YoY % -13.33% -17.91% 18.93% 3.68% -3.55% 1.81% -
  Horiz. % 86.14% 99.40% 121.08% 101.81% 98.19% 101.81% 100.00%
P/EPS -130.51 232.56 85.92 59.50 42.50 73.48 45.93 -
  YoY % -156.12% 170.67% 44.40% 40.00% -42.16% 59.98% -
  Horiz. % -284.15% 506.34% 187.07% 129.54% 92.53% 159.98% 100.00%
EY -0.77 0.43 1.16 1.68 2.35 1.36 2.18 -
  YoY % -279.07% -62.93% -30.95% -28.51% 72.79% -37.61% -
  Horiz. % -35.32% 19.72% 53.21% 77.06% 107.80% 62.39% 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 1.39 1.62 2.06 1.81 1.49 1.81 1.52 -1.48%
  YoY % -14.20% -21.36% 13.81% 21.48% -17.68% 19.08% -
  Horiz. % 91.45% 106.58% 135.53% 119.08% 98.03% 119.08% 100.00%
P/EPS -127.12 228.68 88.11 63.62 38.70 78.66 42.17 -
  YoY % -155.59% 159.54% 38.49% 64.39% -50.80% 86.53% -
  Horiz. % -301.45% 542.28% 208.94% 150.87% 91.77% 186.53% 100.00%
EY -0.79 0.44 1.13 1.57 2.58 1.27 2.37 -
  YoY % -279.55% -61.06% -28.03% -39.15% 103.15% -46.41% -
  Horiz. % -33.33% 18.57% 47.68% 66.24% 108.86% 53.59% 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.
 


 

218  266  536  1305 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 ARMADA 0.325+0.01 
 GPACKET-WB 0.2650.00 
 HSI-C7J 0.22-0.03 
 SAPNRG 0.28-0.01 
 KNM 0.405+0.01 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.0950.00 
 MNC 0.115+0.005 
 HSI-H6S 0.19+0.035 

TOP ARTICLES

1. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
6. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
7. Tony Fernandes to quit all positions except in AirAsia & AAX Good Articles to Share
8. [12Invest] 壹贰讲股 - 浅谈冷门油气股 Deleum Berhad(5132) [12Invest] - 壹贰讲股
Partners & Brokers