Highlights

[WARISAN] YoY Quarter Result on 2012-03-31 [#1]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 16-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     22.45%    YoY -     92.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 118,845 114,694 100,112 107,301 92,994 86,449 72,633 8.55%
  YoY % 3.62% 14.57% -6.70% 15.38% 7.57% 19.02% -
  Horiz. % 163.62% 157.91% 137.83% 147.73% 128.03% 119.02% 100.00%
PBT 1,105 3,482 4,387 5,504 3,946 4,639 3,913 -18.99%
  YoY % -68.27% -20.63% -20.29% 39.48% -14.94% 18.55% -
  Horiz. % 28.24% 88.99% 112.11% 140.66% 100.84% 118.55% 100.00%
Tax -330 -803 -1,577 -1,362 -1,851 -1,513 -735 -12.49%
  YoY % 58.90% 49.08% -15.79% 26.42% -22.34% -105.85% -
  Horiz. % 44.90% 109.25% 214.56% 185.31% 251.84% 205.85% 100.00%
NP 775 2,679 2,810 4,142 2,095 3,126 3,178 -20.95%
  YoY % -71.07% -4.66% -32.16% 97.71% -32.98% -1.64% -
  Horiz. % 24.39% 84.30% 88.42% 130.33% 65.92% 98.36% 100.00%
NP to SH 841 2,683 2,843 4,123 2,141 3,126 3,178 -19.87%
  YoY % -68.65% -5.63% -31.05% 92.57% -31.51% -1.64% -
  Horiz. % 26.46% 84.42% 89.46% 129.74% 67.37% 98.36% 100.00%
Tax Rate 29.86 % 23.06 % 35.95 % 24.75 % 46.91 % 32.61 % 18.78 % 8.03%
  YoY % 29.49% -35.86% 45.25% -47.24% 43.85% 73.64% -
  Horiz. % 159.00% 122.79% 191.43% 131.79% 249.79% 173.64% 100.00%
Total Cost 118,070 112,015 97,302 103,159 90,899 83,323 69,455 9.24%
  YoY % 5.41% 15.12% -5.68% 13.49% 9.09% 19.97% -
  Horiz. % 169.99% 161.28% 140.09% 148.53% 130.87% 119.97% 100.00%
Net Worth 331,836 302,163 272,589 257,280 235,640 232,329 232,086 6.14%
  YoY % 9.82% 10.85% 5.95% 9.18% 1.43% 0.10% -
  Horiz. % 142.98% 130.19% 117.45% 110.86% 101.53% 100.10% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 331,836 302,163 272,589 257,280 235,640 232,329 232,086 6.14%
  YoY % 9.82% 10.85% 5.95% 9.18% 1.43% 0.10% -
  Horiz. % 142.98% 130.19% 117.45% 110.86% 101.53% 100.10% 100.00%
NOSH 65,193 65,121 65,057 65,134 65,274 65,260 65,933 -0.19%
  YoY % 0.11% 0.10% -0.12% -0.21% 0.02% -1.02% -
  Horiz. % 98.88% 98.77% 98.67% 98.79% 99.00% 98.98% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.65 % 2.34 % 2.81 % 3.86 % 2.25 % 3.62 % 4.38 % -27.23%
  YoY % -72.22% -16.73% -27.20% 71.56% -37.85% -17.35% -
  Horiz. % 14.84% 53.42% 64.16% 88.13% 51.37% 82.65% 100.00%
ROE 0.25 % 0.89 % 1.04 % 1.60 % 0.91 % 1.35 % 1.37 % -24.68%
  YoY % -71.91% -14.42% -35.00% 75.82% -32.59% -1.46% -
  Horiz. % 18.25% 64.96% 75.91% 116.79% 66.42% 98.54% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 182.29 176.12 153.88 164.74 142.47 132.47 110.16 8.75%
  YoY % 3.50% 14.45% -6.59% 15.63% 7.55% 20.25% -
  Horiz. % 165.48% 159.88% 139.69% 149.55% 129.33% 120.25% 100.00%
EPS 1.29 4.12 4.37 6.33 3.28 4.79 4.82 -19.72%
  YoY % -68.69% -5.72% -30.96% 92.99% -31.52% -0.62% -
  Horiz. % 26.76% 85.48% 90.66% 131.33% 68.05% 99.38% 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 4.6400 4.1900 3.9500 3.6100 3.5600 3.5200 6.34%
  YoY % 9.70% 10.74% 6.08% 9.42% 1.40% 1.14% -
  Horiz. % 144.60% 131.82% 119.03% 112.22% 102.56% 101.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 176.85 170.68 148.98 159.67 138.38 128.64 108.08 8.55%
  YoY % 3.61% 14.57% -6.70% 15.39% 7.57% 19.02% -
  Horiz. % 163.63% 157.92% 137.84% 147.73% 128.03% 119.02% 100.00%
EPS 1.25 3.99 4.23 6.14 3.19 4.65 4.73 -19.88%
  YoY % -68.67% -5.67% -31.11% 92.48% -31.40% -1.69% -
  Horiz. % 26.43% 84.36% 89.43% 129.81% 67.44% 98.31% 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 4.9380 4.4965 4.0564 3.8286 3.5066 3.4573 3.4537 6.14%
  YoY % 9.82% 10.85% 5.95% 9.18% 1.43% 0.10% -
  Horiz. % 142.98% 130.19% 117.45% 110.86% 101.53% 100.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 3.0000 3.5400 2.6000 2.6900 2.4100 2.2000 1.7000 -
P/RPS 1.65 2.01 1.69 1.63 1.69 1.66 1.54 1.16%
  YoY % -17.91% 18.93% 3.68% -3.55% 1.81% 7.79% -
  Horiz. % 107.14% 130.52% 109.74% 105.84% 109.74% 107.79% 100.00%
P/EPS 232.56 85.92 59.50 42.50 73.48 45.93 35.27 36.92%
  YoY % 170.67% 44.40% 40.00% -42.16% 59.98% 30.22% -
  Horiz. % 659.37% 243.61% 168.70% 120.50% 208.34% 130.22% 100.00%
EY 0.43 1.16 1.68 2.35 1.36 2.18 2.84 -26.98%
  YoY % -62.93% -30.95% -28.51% 72.79% -37.61% -23.24% -
  Horiz. % 15.14% 40.85% 59.15% 82.75% 47.89% 76.76% 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 0.59 0.76 0.62 0.68 0.67 0.62 0.48 3.50%
  YoY % -22.37% 22.58% -8.82% 1.49% 8.06% 29.17% -
  Horiz. % 122.92% 158.33% 129.17% 141.67% 139.58% 129.17% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 19/05/14 14/05/13 16/05/12 19/05/11 25/05/10 26/05/09 -
Price 2.9500 3.6300 2.7800 2.4500 2.5800 2.0200 2.1000 -
P/RPS 1.62 2.06 1.81 1.49 1.81 1.52 1.91 -2.71%
  YoY % -21.36% 13.81% 21.48% -17.68% 19.08% -20.42% -
  Horiz. % 84.82% 107.85% 94.76% 78.01% 94.76% 79.58% 100.00%
P/EPS 228.68 88.11 63.62 38.70 78.66 42.17 43.57 31.81%
  YoY % 159.54% 38.49% 64.39% -50.80% 86.53% -3.21% -
  Horiz. % 524.86% 202.23% 146.02% 88.82% 180.54% 96.79% 100.00%
EY 0.44 1.13 1.57 2.58 1.27 2.37 2.30 -24.08%
  YoY % -61.06% -28.03% -39.15% 103.15% -46.41% 3.04% -
  Horiz. % 19.13% 49.13% 68.26% 112.17% 55.22% 103.04% 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 0.58 0.78 0.66 0.62 0.71 0.57 0.60 -0.56%
  YoY % -25.64% 18.18% 6.45% -12.68% 24.56% -5.00% -
  Horiz. % 96.67% 130.00% 110.00% 103.33% 118.33% 95.00% 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.
 


 

334  163  562  1122 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMI 0.105+0.015 
 SAPNRG 0.31+0.01 
 SCOMI-WB 0.045+0.01 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 GPACKET 0.46+0.015 
 HSI-H6R 0.325-0.065 
 HSI-C5J 0.21+0.07 
 SAPNRG-WA 0.135+0.005 
 KNM-WB 0.285+0.02 
Partners & Brokers