[WARISAN] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 29.63%
YoY- 76.36%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 462,672 480,457 497,625 505,606 452,180 361,965 336,362 23.70%
PBT 7,668 -11,418 -8,404 -7,566 -11,340 -26,890 -31,114 -
Tax -5,504 -1,119 516 -2,680 -2,884 -6,046 -3,045 48.43%
NP 2,164 -12,537 -7,888 -10,246 -14,224 -32,936 -34,160 -
-
NP to SH 2,948 -11,556 -6,821 -9,170 -13,032 -31,678 -32,840 -
-
Tax Rate 71.78% - - - - - - -
Total Cost 460,508 492,994 505,513 515,852 466,404 394,901 370,522 15.61%
-
Net Worth 235,665 234,363 238,920 238,920 238,920 242,823 250,634 -4.02%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 235,665 234,363 238,920 238,920 238,920 242,823 250,634 -4.02%
NOSH 67,200 67,200 67,200 67,200 67,200 67,200 67,200 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 0.47% -2.61% -1.59% -2.03% -3.15% -9.10% -10.16% -
ROE 1.25% -4.93% -2.86% -3.84% -5.45% -13.05% -13.10% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 710.70 738.02 764.39 776.65 694.58 556.01 516.69 23.70%
EPS 4.52 -17.75 -10.48 -14.08 -20.00 -48.66 -50.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.62 3.60 3.67 3.67 3.67 3.73 3.85 -4.02%
Adjusted Per Share Value based on latest NOSH - 67,200
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 688.50 714.97 740.51 752.39 672.89 538.64 500.54 23.70%
EPS 4.39 -17.20 -10.15 -13.65 -19.39 -47.14 -48.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5069 3.4876 3.5554 3.5554 3.5554 3.6134 3.7297 -4.02%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.10 1.01 1.02 1.10 1.24 1.31 1.33 -
P/RPS 0.15 0.14 0.13 0.14 0.18 0.24 0.26 -30.72%
P/EPS 24.29 -5.69 -9.73 -7.81 -6.19 -2.69 -2.64 -
EY 4.12 -17.58 -10.27 -12.81 -16.14 -37.15 -37.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.28 0.30 0.34 0.35 0.35 -9.77%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 24/05/23 22/02/23 24/11/22 25/08/22 25/05/22 23/02/22 25/11/21 -
Price 1.08 1.20 1.10 1.10 1.22 1.24 1.30 -
P/RPS 0.15 0.16 0.14 0.14 0.18 0.22 0.25 -28.88%
P/EPS 23.85 -6.76 -10.50 -7.81 -6.09 -2.55 -2.58 -
EY 4.19 -14.79 -9.53 -12.81 -16.41 -39.24 -38.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.30 0.30 0.33 0.33 0.34 -8.01%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment