Highlights

[WARISAN] YoY TTM 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 -     -4.32%    YoY -     80.91%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 432,088 463,455 498,244 446,010 484,730 370,361 321,548 5.04%
  YoY % -6.77% -6.98% 11.71% -7.99% 30.88% 15.18% -
  Horiz. % 134.38% 144.13% 154.95% 138.71% 150.75% 115.18% 100.00%
PBT 2,024 1,108 42,002 36,127 24,196 19,346 12,770 -26.41%
  YoY % 82.67% -97.36% 16.26% 49.31% 25.07% 51.50% -
  Horiz. % 15.85% 8.68% 328.91% 282.91% 189.48% 151.50% 100.00%
Tax -3,230 -1,605 -8,130 -7,812 -8,420 -7,297 -6,002 -9.80%
  YoY % -101.25% 80.26% -4.07% 7.22% -15.39% -21.58% -
  Horiz. % 53.82% 26.74% 135.45% 130.16% 140.29% 121.58% 100.00%
NP -1,206 -497 33,872 28,315 15,776 12,049 6,768 -
  YoY % -142.66% -101.47% 19.63% 79.48% 30.93% 78.03% -
  Horiz. % -17.82% -7.34% 500.47% 418.37% 233.10% 178.03% 100.00%
NP to SH -807 -58 34,061 28,371 15,682 12,251 6,768 -
  YoY % -1,291.38% -100.17% 20.06% 80.91% 28.01% 81.01% -
  Horiz. % -11.92% -0.86% 503.27% 419.19% 231.71% 181.01% 100.00%
Tax Rate 159.58 % 144.86 % 19.36 % 21.62 % 34.80 % 37.72 % 47.00 % 22.57%
  YoY % 10.16% 648.24% -10.45% -37.87% -7.74% -19.74% -
  Horiz. % 339.53% 308.21% 41.19% 46.00% 74.04% 80.26% 100.00%
Total Cost 433,294 463,952 464,372 417,695 468,954 358,312 314,780 5.46%
  YoY % -6.61% -0.09% 11.17% -10.93% 30.88% 13.83% -
  Horiz. % 137.65% 147.39% 147.52% 132.69% 148.98% 113.83% 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 4,559 5,829 6,839 7,818 7,818 7,826 7,213 -7.35%
  YoY % -21.79% -14.78% -12.52% 0.00% -0.10% 8.51% -
  Horiz. % 63.21% 80.81% 94.83% 108.39% 108.39% 108.51% 100.00%
Div Payout % - % - % 20.08 % 27.56 % 49.86 % 63.89 % 106.58 % -
  YoY % 0.00% 0.00% -27.14% -44.73% -21.96% -40.05% -
  Horiz. % 0.00% 0.00% 18.84% 25.86% 46.78% 59.95% 100.00%
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 -0.28 % -0.11 % 6.80 % 6.35 % 3.25 % 3.25 % 2.10 % -
  YoY % -154.55% -101.62% 7.09% 95.38% 0.00% 54.76% -
  Horiz. % -13.33% -5.24% 323.81% 302.38% 154.76% 154.76% 100.00%
ROE -0.25 % -0.02 % 11.27 % 10.41 % 6.10 % 5.20 % 2.91 % -
  YoY % -1,150.00% -100.18% 8.26% 70.66% 17.31% 78.69% -
  Horiz. % -8.59% -0.69% 387.29% 357.73% 209.62% 178.69% 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 664.46 710.89 765.10 685.57 744.20 567.39 492.71 5.11%
  YoY % -6.53% -7.09% 11.60% -7.88% 31.16% 15.16% -
  Horiz. % 134.86% 144.28% 155.28% 139.14% 151.04% 115.16% 100.00%
EPS -1.24 -0.09 52.30 43.61 24.08 18.77 10.37 -
  YoY % -1,277.78% -100.17% 19.93% 81.10% 28.29% 81.00% -
  Horiz. % -11.96% -0.87% 504.34% 420.54% 232.21% 181.00% 100.00%
DPS 7.00 9.00 10.50 12.00 12.00 12.00 11.00 -7.25%
  YoY % -22.22% -14.29% -12.50% 0.00% 0.00% 9.09% -
  Horiz. % 63.64% 81.82% 95.45% 109.09% 109.09% 109.09% 100.00%
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 642.99 689.67 741.43 663.71 721.32 551.13 478.49 5.04%
  YoY % -6.77% -6.98% 11.71% -7.99% 30.88% 15.18% -
  Horiz. % 134.38% 144.13% 154.95% 138.71% 150.75% 115.18% 100.00%
EPS -1.20 -0.09 50.69 42.22 23.34 18.23 10.07 -
  YoY % -1,233.33% -100.18% 20.06% 80.89% 28.03% 81.03% -
  Horiz. % -11.92% -0.89% 503.38% 419.27% 231.78% 181.03% 100.00%
DPS 6.78 8.67 10.18 11.63 11.63 11.65 10.73 -7.36%
  YoY % -21.80% -14.83% -12.47% 0.00% -0.17% 8.57% -
  Horiz. % 63.19% 80.80% 94.87% 108.39% 108.39% 108.57% 100.00%
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 0.35 0.42 0.46 0.38 0.36 0.42 0.45 -4.10%
  YoY % -16.67% -8.70% 21.05% 5.56% -14.29% -6.67% -
  Horiz. % 77.78% 93.33% 102.22% 84.44% 80.00% 93.33% 100.00%
P/EPS -186.14 -3,372.09 6.77 5.96 11.17 12.84 21.21 -
  YoY % 94.48% -49,909.31% 13.59% -46.64% -13.01% -39.46% -
  Horiz. % -877.60% -15,898.59% 31.92% 28.10% 52.66% 60.54% 100.00%
EY -0.54 -0.03 14.78 16.77 8.95 7.79 4.71 -
  YoY % -1,700.00% -100.20% -11.87% 87.37% 14.89% 65.39% -
  Horiz. % -11.46% -0.64% 313.80% 356.05% 190.02% 165.39% 100.00%
DY 3.03 3.00 2.97 4.62 4.46 4.98 5.00 -8.00%
  YoY % 1.00% 1.01% -35.71% 3.59% -10.44% -0.40% -
  Horiz. % 60.60% 60.00% 59.40% 92.40% 89.20% 99.60% 100.00%
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 0.34 0.41 0.47 0.41 0.33 0.45 0.41 -3.07%
  YoY % -17.07% -12.77% 14.63% 24.24% -26.67% 9.76% -
  Horiz. % 82.93% 100.00% 114.63% 100.00% 80.49% 109.76% 100.00%
P/EPS -181.31 -3,315.89 6.94 6.37 10.18 13.75 19.48 -
  YoY % 94.53% -47,879.39% 8.95% -37.43% -25.96% -29.41% -
  Horiz. % -930.75% -17,022.02% 35.63% 32.70% 52.26% 70.59% 100.00%
EY -0.55 -0.03 14.41 15.69 9.83 7.27 5.13 -
  YoY % -1,733.33% -100.21% -8.16% 59.61% 35.21% 41.72% -
  Horiz. % -10.72% -0.58% 280.90% 305.85% 191.62% 141.72% 100.00%
DY 3.11 3.05 2.89 4.32 4.90 4.65 5.45 -8.92%
  YoY % 1.97% 5.54% -33.10% -11.84% 5.38% -14.68% -
  Horiz. % 57.06% 55.96% 53.03% 79.27% 89.91% 85.32% 100.00%
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.
 


 

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 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Jaks Resources Berhad - Within Expectations PublicInvest Research
3. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
4. Bad Quarter Reports My Trading Adventure
5. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
6. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
7. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
Partners & Brokers