Highlights

[WARISAN] YoY Quarter Result on 2014-06-30 [#2]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 19-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -48.19%    YoY -     -75.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 134,274 121,635 99,364 130,119 132,136 131,417 133,641 0.08%
  YoY % 10.39% 22.41% -23.64% -1.53% 0.55% -1.66% -
  Horiz. % 100.47% 91.02% 74.35% 97.36% 98.87% 98.34% 100.00%
PBT 1,224 216 -4,164 2,579 8,544 8,236 6,930 -25.08%
  YoY % 466.67% 105.19% -261.46% -69.82% 3.74% 18.85% -
  Horiz. % 17.66% 3.12% -60.09% 37.22% 123.29% 118.85% 100.00%
Tax -489 -2,438 -465 -1,235 -2,834 -3,253 -2,810 -25.26%
  YoY % 79.94% -424.30% 62.35% 56.42% 12.88% -15.77% -
  Horiz. % 17.40% 86.76% 16.55% 43.95% 100.85% 115.77% 100.00%
NP 735 -2,222 -4,629 1,344 5,710 4,983 4,120 -24.95%
  YoY % 133.08% 52.00% -444.42% -76.46% 14.59% 20.95% -
  Horiz. % 17.84% -53.93% -112.35% 32.62% 138.59% 120.95% 100.00%
NP to SH 839 -2,179 -4,572 1,390 5,728 4,986 4,113 -23.26%
  YoY % 138.50% 52.34% -428.92% -75.73% 14.88% 21.23% -
  Horiz. % 20.40% -52.98% -111.16% 33.80% 139.27% 121.23% 100.00%
Tax Rate 39.95 % 1,128.70 % - % 47.89 % 33.17 % 39.50 % 40.55 % -0.25%
  YoY % -96.46% 0.00% 0.00% 44.38% -16.03% -2.59% -
  Horiz. % 98.52% 2,783.48% 0.00% 118.10% 81.80% 97.41% 100.00%
Total Cost 133,539 123,857 103,993 128,775 126,426 126,434 129,521 0.51%
  YoY % 7.82% 19.10% -19.24% 1.86% -0.01% -2.38% -
  Horiz. % 103.10% 95.63% 80.29% 99.42% 97.61% 97.62% 100.00%
Net Worth 318,994 322,622 324,338 299,434 276,299 260,054 236,611 5.10%
  YoY % -1.12% -0.53% 8.32% 8.37% 6.25% 9.91% -
  Horiz. % 134.82% 136.35% 137.08% 126.55% 116.77% 109.91% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 651 1,300 1,628 2,922 3,909 3,910 3,910 -25.81%
  YoY % -49.96% -20.10% -44.29% -25.24% -0.02% -0.01% -
  Horiz. % 16.65% 33.26% 41.63% 74.74% 99.97% 99.99% 100.00%
Div Payout % 77.59 % - % - % 210.28 % 68.26 % 78.43 % 95.09 % -3.33%
  YoY % 0.00% 0.00% 0.00% 208.06% -12.97% -17.52% -
  Horiz. % 81.60% 0.00% 0.00% 221.14% 71.78% 82.48% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 318,994 322,622 324,338 299,434 276,299 260,054 236,611 5.10%
  YoY % -1.12% -0.53% 8.32% 8.37% 6.25% 9.91% -
  Horiz. % 134.82% 136.35% 137.08% 126.55% 116.77% 109.91% 100.00%
NOSH 65,101 65,044 65,128 64,953 65,164 65,176 65,182 -0.02%
  YoY % 0.09% -0.13% 0.27% -0.32% -0.02% -0.01% -
  Horiz. % 99.88% 99.79% 99.92% 99.65% 99.97% 99.99% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 0.55 % -1.83 % -4.66 % 1.03 % 4.32 % 3.79 % 3.08 % -24.94%
  YoY % 130.05% 60.73% -552.43% -76.16% 13.98% 23.05% -
  Horiz. % 17.86% -59.42% -151.30% 33.44% 140.26% 123.05% 100.00%
ROE 0.26 % -0.68 % -1.41 % 0.46 % 2.07 % 1.92 % 1.74 % -27.13%
  YoY % 138.24% 51.77% -406.52% -77.78% 7.81% 10.34% -
  Horiz. % 14.94% -39.08% -81.03% 26.44% 118.97% 110.34% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 206.25 187.00 152.57 200.33 202.77 201.63 205.03 0.10%
  YoY % 10.29% 22.57% -23.84% -1.20% 0.57% -1.66% -
  Horiz. % 100.60% 91.21% 74.41% 97.71% 98.90% 98.34% 100.00%
EPS 1.29 -3.35 -7.02 2.14 8.79 7.65 6.31 -23.23%
  YoY % 138.51% 52.28% -428.04% -75.65% 14.90% 21.24% -
  Horiz. % 20.44% -53.09% -111.25% 33.91% 139.30% 121.24% 100.00%
DPS 1.00 2.00 2.50 4.50 6.00 6.00 6.00 -25.80%
  YoY % -50.00% -20.00% -44.44% -25.00% 0.00% 0.00% -
  Horiz. % 16.67% 33.33% 41.67% 75.00% 100.00% 100.00% 100.00%
NAPS 4.9000 4.9600 4.9800 4.6100 4.2400 3.9900 3.6300 5.12%
  YoY % -1.21% -0.40% 8.03% 8.73% 6.27% 9.92% -
  Horiz. % 134.99% 136.64% 137.19% 127.00% 116.80% 109.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 199.81 181.00 147.86 193.63 196.63 195.56 198.87 0.08%
  YoY % 10.39% 22.41% -23.64% -1.53% 0.55% -1.66% -
  Horiz. % 100.47% 91.01% 74.35% 97.37% 98.87% 98.34% 100.00%
EPS 1.25 -3.24 -6.80 2.07 8.52 7.42 6.12 -23.24%
  YoY % 138.58% 52.35% -428.50% -75.70% 14.82% 21.24% -
  Horiz. % 20.42% -52.94% -111.11% 33.82% 139.22% 121.24% 100.00%
DPS 0.97 1.94 2.42 4.35 5.82 5.82 5.82 -25.80%
  YoY % -50.00% -19.83% -44.37% -25.26% 0.00% 0.00% -
  Horiz. % 16.67% 33.33% 41.58% 74.74% 100.00% 100.00% 100.00%
NAPS 4.7469 4.8009 4.8265 4.4559 4.1116 3.8699 3.5210 5.10%
  YoY % -1.12% -0.53% 8.32% 8.37% 6.25% 9.91% -
  Horiz. % 134.82% 136.35% 137.08% 126.55% 116.77% 109.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.9900 2.3000 2.8500 3.5100 2.7000 2.2700 2.5000 -
P/RPS 0.96 1.23 1.87 1.75 1.33 1.13 1.22 -3.91%
  YoY % -21.95% -34.22% 6.86% 31.58% 17.70% -7.38% -
  Horiz. % 78.69% 100.82% 153.28% 143.44% 109.02% 92.62% 100.00%
P/EPS 154.41 -68.66 -40.60 164.02 30.72 29.67 39.62 25.42%
  YoY % 324.89% -69.11% -124.75% 433.92% 3.54% -25.11% -
  Horiz. % 389.73% -173.30% -102.47% 413.98% 77.54% 74.89% 100.00%
EY 0.65 -1.46 -2.46 0.61 3.26 3.37 2.52 -20.20%
  YoY % 144.52% 40.65% -503.28% -81.29% -3.26% 33.73% -
  Horiz. % 25.79% -57.94% -97.62% 24.21% 129.37% 133.73% 100.00%
DY 0.50 0.87 0.88 1.28 2.22 2.64 2.40 -22.99%
  YoY % -42.53% -1.14% -31.25% -42.34% -15.91% 10.00% -
  Horiz. % 20.83% 36.25% 36.67% 53.33% 92.50% 110.00% 100.00%
P/NAPS 0.41 0.46 0.57 0.76 0.64 0.57 0.69 -8.30%
  YoY % -10.87% -19.30% -25.00% 18.75% 12.28% -17.39% -
  Horiz. % 59.42% 66.67% 82.61% 110.14% 92.75% 82.61% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 17/08/17 18/08/16 25/08/15 19/08/14 29/08/13 14/08/12 16/08/11 -
Price 1.9900 2.0900 2.2800 3.3900 2.6500 2.5100 2.3400 -
P/RPS 0.96 1.12 1.49 1.69 1.31 1.24 1.14 -2.82%
  YoY % -14.29% -24.83% -11.83% 29.01% 5.65% 8.77% -
  Horiz. % 84.21% 98.25% 130.70% 148.25% 114.91% 108.77% 100.00%
P/EPS 154.41 -62.39 -32.48 158.41 30.15 32.81 37.08 26.81%
  YoY % 347.49% -92.09% -120.50% 425.41% -8.11% -11.52% -
  Horiz. % 416.42% -168.26% -87.59% 427.21% 81.31% 88.48% 100.00%
EY 0.65 -1.60 -3.08 0.63 3.32 3.05 2.70 -21.11%
  YoY % 140.62% 48.05% -588.89% -81.02% 8.85% 12.96% -
  Horiz. % 24.07% -59.26% -114.07% 23.33% 122.96% 112.96% 100.00%
DY 0.50 0.96 1.10 1.33 2.26 2.39 2.56 -23.81%
  YoY % -47.92% -12.73% -17.29% -41.15% -5.44% -6.64% -
  Horiz. % 19.53% 37.50% 42.97% 51.95% 88.28% 93.36% 100.00%
P/NAPS 0.41 0.42 0.46 0.74 0.63 0.63 0.64 -7.15%
  YoY % -2.38% -8.70% -37.84% 17.46% 0.00% -1.56% -
  Horiz. % 64.06% 65.62% 71.88% 115.62% 98.44% 98.44% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers