Highlights

[WARISAN] YoY Quarter Result on 2017-03-31 [#1]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 05-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     144.56%    YoY -     128.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 74,943 112,901 121,070 112,550 104,990 118,845 114,694 -6.84%
  YoY % -33.62% -6.75% 7.57% 7.20% -11.66% 3.62% -
  Horiz. % 65.34% 98.44% 105.56% 98.13% 91.54% 103.62% 100.00%
PBT -11,869 1,961 2,389 342 -809 1,105 3,482 -
  YoY % -705.25% -17.92% 598.54% 142.27% -173.21% -68.27% -
  Horiz. % -340.87% 56.32% 68.61% 9.82% -23.23% 31.73% 100.00%
Tax 456 -1,167 -491 -67 -417 -330 -803 -
  YoY % 139.07% -137.68% -632.84% 83.93% -26.36% 58.90% -
  Horiz. % -56.79% 145.33% 61.15% 8.34% 51.93% 41.10% 100.00%
NP -11,413 794 1,898 275 -1,226 775 2,679 -
  YoY % -1,537.41% -58.17% 590.18% 122.43% -258.19% -71.07% -
  Horiz. % -426.02% 29.64% 70.85% 10.27% -45.76% 28.93% 100.00%
NP to SH -11,229 896 2,038 332 -1,151 841 2,683 -
  YoY % -1,353.24% -56.04% 513.86% 128.84% -236.86% -68.65% -
  Horiz. % -418.52% 33.40% 75.96% 12.37% -42.90% 31.35% 100.00%
Tax Rate - % 59.51 % 20.55 % 19.59 % - % 29.86 % 23.06 % -
  YoY % 0.00% 189.59% 4.90% 0.00% 0.00% 29.49% -
  Horiz. % 0.00% 258.07% 89.12% 84.95% 0.00% 129.49% 100.00%
Total Cost 86,356 112,107 119,172 112,275 106,216 118,070 112,015 -4.24%
  YoY % -22.97% -5.93% 6.14% 5.70% -10.04% 5.41% -
  Horiz. % 77.09% 100.08% 106.39% 100.23% 94.82% 105.41% 100.00%
Net Worth 313,782 336,567 331,364 320,306 324,490 331,836 302,163 0.63%
  YoY % -6.77% 1.57% 3.45% -1.29% -2.21% 9.82% -
  Horiz. % 103.85% 111.39% 109.66% 106.00% 107.39% 109.82% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 313,782 336,567 331,364 320,306 324,490 331,836 302,163 0.63%
  YoY % -6.77% 1.57% 3.45% -1.29% -2.21% 9.82% -
  Horiz. % 103.85% 111.39% 109.66% 106.00% 107.39% 109.82% 100.00%
NOSH 65,100 65,100 65,101 65,103 65,028 65,193 65,121 -0.01%
  YoY % 0.00% -0.00% -0.00% 0.11% -0.25% 0.11% -
  Horiz. % 99.97% 99.97% 99.97% 99.97% 99.86% 100.11% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -15.23 % 0.70 % 1.57 % 0.24 % -1.17 % 0.65 % 2.34 % -
  YoY % -2,275.71% -55.41% 554.17% 120.51% -280.00% -72.22% -
  Horiz. % -650.85% 29.91% 67.09% 10.26% -50.00% 27.78% 100.00%
ROE -3.58 % 0.27 % 0.62 % 0.10 % -0.35 % 0.25 % 0.89 % -
  YoY % -1,425.93% -56.45% 520.00% 128.57% -240.00% -71.91% -
  Horiz. % -402.25% 30.34% 69.66% 11.24% -39.33% 28.09% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 115.12 173.43 185.97 172.88 161.45 182.29 176.12 -6.84%
  YoY % -33.62% -6.74% 7.57% 7.08% -11.43% 3.50% -
  Horiz. % 65.36% 98.47% 105.59% 98.16% 91.67% 103.50% 100.00%
EPS -17.25 1.38 3.13 0.51 -1.77 1.29 4.12 -
  YoY % -1,350.00% -55.91% 513.73% 128.81% -237.21% -68.69% -
  Horiz. % -418.69% 33.50% 75.97% 12.38% -42.96% 31.31% 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 4.8200 5.1700 5.0900 4.9200 4.9900 5.0900 4.6400 0.64%
  YoY % -6.77% 1.57% 3.46% -1.40% -1.96% 9.70% -
  Horiz. % 103.88% 111.42% 109.70% 106.03% 107.54% 109.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 111.52 168.01 180.16 167.49 156.24 176.85 170.68 -6.84%
  YoY % -33.62% -6.74% 7.56% 7.20% -11.65% 3.61% -
  Horiz. % 65.34% 98.44% 105.55% 98.13% 91.54% 103.61% 100.00%
EPS -16.71 1.33 3.03 0.49 -1.71 1.25 3.99 -
  YoY % -1,356.39% -56.11% 518.37% 128.65% -236.80% -68.67% -
  Horiz. % -418.80% 33.33% 75.94% 12.28% -42.86% 31.33% 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 4.6694 5.0084 4.9310 4.7665 4.8287 4.9380 4.4965 0.63%
  YoY % -6.77% 1.57% 3.45% -1.29% -2.21% 9.82% -
  Horiz. % 103.85% 111.38% 109.66% 106.00% 107.39% 109.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.5000 2.1000 2.0500 1.8800 2.3100 3.0000 3.5400 -
P/RPS 1.30 1.21 1.10 1.09 1.43 1.65 2.01 -7.00%
  YoY % 7.44% 10.00% 0.92% -23.78% -13.33% -17.91% -
  Horiz. % 64.68% 60.20% 54.73% 54.23% 71.14% 82.09% 100.00%
P/EPS -8.70 152.58 65.48 368.66 -130.51 232.56 85.92 -
  YoY % -105.70% 133.02% -82.24% 382.48% -156.12% 170.67% -
  Horiz. % -10.13% 177.58% 76.21% 429.07% -151.90% 270.67% 100.00%
EY -11.50 0.66 1.53 0.27 -0.77 0.43 1.16 -
  YoY % -1,842.42% -56.86% 466.67% 135.06% -279.07% -62.93% -
  Horiz. % -991.38% 56.90% 131.90% 23.28% -66.38% 37.07% 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 0.31 0.41 0.40 0.38 0.46 0.59 0.76 -13.87%
  YoY % -24.39% 2.50% 5.26% -17.39% -22.03% -22.37% -
  Horiz. % 40.79% 53.95% 52.63% 50.00% 60.53% 77.63% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 25/06/20 16/05/19 21/05/18 05/05/17 12/05/16 21/05/15 19/05/14 -
Price 1.3300 2.2300 2.0400 2.1000 2.2500 2.9500 3.6300 -
P/RPS 1.16 1.29 1.10 1.21 1.39 1.62 2.06 -9.12%
  YoY % -10.08% 17.27% -9.09% -12.95% -14.20% -21.36% -
  Horiz. % 56.31% 62.62% 53.40% 58.74% 67.48% 78.64% 100.00%
P/EPS -7.71 162.02 65.16 411.80 -127.12 228.68 88.11 -
  YoY % -104.76% 148.65% -84.18% 423.95% -155.59% 159.54% -
  Horiz. % -8.75% 183.88% 73.95% 467.37% -144.27% 259.54% 100.00%
EY -12.97 0.62 1.53 0.24 -0.79 0.44 1.13 -
  YoY % -2,191.94% -59.48% 537.50% 130.38% -279.55% -61.06% -
  Horiz. % -1,147.79% 54.87% 135.40% 21.24% -69.91% 38.94% 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 0.28 0.43 0.40 0.43 0.45 0.58 0.78 -15.68%
  YoY % -34.88% 7.50% -6.98% -4.44% -22.41% -25.64% -
  Horiz. % 35.90% 55.13% 51.28% 55.13% 57.69% 74.36% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

724  380  414  445 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.05+0.005 
 FINTEC 0.13+0.03 
 BORNOIL 0.05+0.005 
 BIOHLDG 0.34+0.055 
 XOX 0.26+0.015 
 PHB 0.03+0.005 
 JCY 0.775+0.21 
 DGB 0.08+0.01 
 BAHVEST 0.675+0.18 
 LAMBO 0.055+0.005 

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