Highlights

[WARISAN] YoY Quarter Result on 2016-12-31 [#4]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 24-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     22.56%    YoY -     -149.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 111,273 120,306 122,082 113,978 106,206 102,419 130,137 -2.58%
  YoY % -7.51% -1.45% 7.11% 7.32% 3.70% -21.30% -
  Horiz. % 85.50% 92.45% 93.81% 87.58% 81.61% 78.70% 100.00%
PBT -2,144 2,063 3,609 -214 3,095 -640 22,143 -
  YoY % -203.93% -42.84% 1,786.45% -106.91% 583.59% -102.89% -
  Horiz. % -9.68% 9.32% 16.30% -0.97% 13.98% -2.89% 100.00%
Tax 459 -582 -2,936 -948 -1,681 305 -2,385 -
  YoY % 178.87% 80.18% -209.70% 43.60% -651.15% 112.79% -
  Horiz. % -19.25% 24.40% 123.10% 39.75% 70.48% -12.79% 100.00%
NP -1,685 1,481 673 -1,162 1,414 -335 19,758 -
  YoY % -213.77% 120.06% 157.92% -182.18% 522.09% -101.70% -
  Horiz. % -8.53% 7.50% 3.41% -5.88% 7.16% -1.70% 100.00%
NP to SH -1,400 1,757 823 -745 1,511 -103 19,871 -
  YoY % -179.68% 113.49% 210.47% -149.31% 1,566.99% -100.52% -
  Horiz. % -7.05% 8.84% 4.14% -3.75% 7.60% -0.52% 100.00%
Tax Rate - % 28.21 % 81.35 % - % 54.31 % - % 10.77 % -
  YoY % 0.00% -65.32% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 261.93% 755.34% 0.00% 504.27% 0.00% 100.00%
Total Cost 112,958 118,825 121,409 115,140 104,792 102,754 110,379 0.39%
  YoY % -4.94% -2.13% 5.44% 9.87% 1.98% -6.91% -
  Horiz. % 102.34% 107.65% 109.99% 104.31% 94.94% 93.09% 100.00%
Net Worth 323,546 335,265 330,062 319,655 329,554 327,437 260,448 3.68%
  YoY % -3.50% 1.58% 3.26% -3.00% 0.65% 25.72% -
  Horiz. % 124.23% 128.73% 126.73% 122.73% 126.53% 125.72% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - 1,953 1,953 1,302 2,930 2,906 2,930 -
  YoY % 0.00% -0.00% 50.00% -55.57% 0.85% -0.81% -
  Horiz. % 0.00% 66.65% 66.66% 44.44% 100.03% 99.19% 100.00%
Div Payout % - % 111.16 % 237.31 % - % 193.97 % - % 14.75 % -
  YoY % 0.00% -53.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 753.63% 1,608.88% 0.00% 1,315.05% 0.00% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 323,546 335,265 330,062 319,655 329,554 327,437 260,448 3.68%
  YoY % -3.50% 1.58% 3.26% -3.00% 0.65% 25.72% -
  Horiz. % 124.23% 128.73% 126.73% 122.73% 126.53% 125.72% 100.00%
NOSH 65,100 65,100 65,101 65,103 65,129 64,583 65,112 -0.00%
  YoY % 0.00% -0.00% -0.00% -0.04% 0.85% -0.81% -
  Horiz. % 99.98% 99.98% 99.98% 99.99% 100.03% 99.19% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -1.51 % 1.23 % 0.55 % -1.02 % 1.33 % -0.33 % 15.18 % -
  YoY % -222.76% 123.64% 153.92% -176.69% 503.03% -102.17% -
  Horiz. % -9.95% 8.10% 3.62% -6.72% 8.76% -2.17% 100.00%
ROE -0.43 % 0.52 % 0.25 % -0.23 % 0.46 % -0.03 % 7.63 % -
  YoY % -182.69% 108.00% 208.70% -150.00% 1,633.33% -100.39% -
  Horiz. % -5.64% 6.82% 3.28% -3.01% 6.03% -0.39% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 170.93 184.80 187.53 175.07 163.07 158.58 199.87 -2.57%
  YoY % -7.51% -1.46% 7.12% 7.36% 2.83% -20.66% -
  Horiz. % 85.52% 92.46% 93.83% 87.59% 81.59% 79.34% 100.00%
EPS -2.15 2.70 1.26 -1.14 2.32 -0.16 30.52 -
  YoY % -179.63% 114.29% 210.53% -149.14% 1,550.00% -100.52% -
  Horiz. % -7.04% 8.85% 4.13% -3.74% 7.60% -0.52% 100.00%
DPS 0.00 3.00 3.00 2.00 4.50 4.50 4.50 -
  YoY % 0.00% 0.00% 50.00% -55.56% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 66.67% 44.44% 100.00% 100.00% 100.00%
NAPS 4.9700 5.1500 5.0700 4.9100 5.0600 5.0700 4.0000 3.68%
  YoY % -3.50% 1.58% 3.26% -2.96% -0.20% 26.75% -
  Horiz. % 124.25% 128.75% 126.75% 122.75% 126.50% 126.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 165.58 179.03 181.67 169.61 158.04 152.41 193.66 -2.58%
  YoY % -7.51% -1.45% 7.11% 7.32% 3.69% -21.30% -
  Horiz. % 85.50% 92.45% 93.81% 87.58% 81.61% 78.70% 100.00%
EPS -2.08 2.61 1.22 -1.11 2.25 -0.15 29.57 -
  YoY % -179.69% 113.93% 209.91% -149.33% 1,600.00% -100.51% -
  Horiz. % -7.03% 8.83% 4.13% -3.75% 7.61% -0.51% 100.00%
DPS 0.00 2.91 2.91 1.94 4.36 4.32 4.36 -
  YoY % 0.00% 0.00% 50.00% -55.50% 0.93% -0.92% -
  Horiz. % 0.00% 66.74% 66.74% 44.50% 100.00% 99.08% 100.00%
NAPS 4.8147 4.9891 4.9116 4.7568 4.9041 4.8726 3.8757 3.68%
  YoY % -3.50% 1.58% 3.25% -3.00% 0.65% 25.72% -
  Horiz. % 124.23% 128.73% 126.73% 122.73% 126.53% 125.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.7000 2.0600 2.0000 1.7200 2.4900 2.6500 2.9600 -
P/RPS 0.99 1.11 1.07 0.98 1.53 1.67 1.48 -6.48%
  YoY % -10.81% 3.74% 9.18% -35.95% -8.38% 12.84% -
  Horiz. % 66.89% 75.00% 72.30% 66.22% 103.38% 112.84% 100.00%
P/EPS -79.05 76.33 158.20 -150.30 107.33 -1,661.61 9.70 -
  YoY % -203.56% -51.75% 205.26% -240.04% 106.46% -17,230.00% -
  Horiz. % -814.95% 786.91% 1,630.93% -1,549.48% 1,106.49% -17,130.00% 100.00%
EY -1.27 1.31 0.63 -0.67 0.93 -0.06 10.31 -
  YoY % -196.95% 107.94% 194.03% -172.04% 1,650.00% -100.58% -
  Horiz. % -12.32% 12.71% 6.11% -6.50% 9.02% -0.58% 100.00%
DY 0.00 1.46 1.50 1.16 1.81 1.70 1.52 -
  YoY % 0.00% -2.67% 29.31% -35.91% 6.47% 11.84% -
  Horiz. % 0.00% 96.05% 98.68% 76.32% 119.08% 111.84% 100.00%
P/NAPS 0.34 0.40 0.39 0.35 0.49 0.52 0.74 -12.15%
  YoY % -15.00% 2.56% 11.43% -28.57% -5.77% -29.73% -
  Horiz. % 45.95% 54.05% 52.70% 47.30% 66.22% 70.27% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 20/02/20 22/02/19 22/02/18 24/02/17 25/02/16 26/02/15 25/02/14 -
Price 1.6900 2.1800 2.0000 1.8000 2.5000 3.0400 3.3000 -
P/RPS 0.99 1.18 1.07 1.03 1.53 1.92 1.65 -8.16%
  YoY % -16.10% 10.28% 3.88% -32.68% -20.31% 16.36% -
  Horiz. % 60.00% 71.52% 64.85% 62.42% 92.73% 116.36% 100.00%
P/EPS -78.59 80.77 158.20 -157.30 107.76 -1,906.15 10.81 -
  YoY % -197.30% -48.94% 200.57% -245.97% 105.65% -17,733.21% -
  Horiz. % -727.01% 747.18% 1,463.46% -1,455.13% 996.85% -17,633.21% 100.00%
EY -1.27 1.24 0.63 -0.64 0.93 -0.05 9.25 -
  YoY % -202.42% 96.83% 198.44% -168.82% 1,960.00% -100.54% -
  Horiz. % -13.73% 13.41% 6.81% -6.92% 10.05% -0.54% 100.00%
DY 0.00 1.38 1.50 1.11 1.80 1.48 1.36 -
  YoY % 0.00% -8.00% 35.14% -38.33% 21.62% 8.82% -
  Horiz. % 0.00% 101.47% 110.29% 81.62% 132.35% 108.82% 100.00%
P/NAPS 0.34 0.42 0.39 0.37 0.49 0.60 0.83 -13.82%
  YoY % -19.05% 7.69% 5.41% -24.49% -18.33% -27.71% -
  Horiz. % 40.96% 50.60% 46.99% 44.58% 59.04% 72.29% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

363  761  417  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.145+0.045 
 NETX 0.020.00 
 AT 0.13+0.01 
 VELESTO 0.165+0.02 
 VC 0.10+0.005 
 SAPNRG-WA 0.085+0.04 
 TRIVE 0.025-0.005 
 PHB 0.04-0.005 
 LAMBO 0.065-0.01 
 KNM 0.26+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers