[WARISAN] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -5.46%
YoY- -94.79%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 340,240 218,209 118,845 459,304 356,885 244,813 114,694 106.32%
PBT 888 -3,059 1,105 3,485 4,125 6,061 3,482 -59.75%
Tax -1,422 -795 -330 -2,078 -2,383 -2,038 -803 46.32%
NP -534 -3,854 775 1,407 1,742 4,023 2,679 -
-
NP to SH -363 -3,731 841 1,784 1,887 4,073 2,683 -
-
Tax Rate 160.14% - 29.86% 59.63% 57.77% 33.62% 23.06% -
Total Cost 340,774 222,063 118,070 457,897 355,143 240,790 112,015 109.81%
-
Net Worth 326,699 324,264 331,836 330,121 296,063 299,944 302,163 5.33%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 1,620 1,627 - 5,860 2,928 2,927 - -
Div Payout % 0.00% 0.00% - 328.48% 155.17% 71.88% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 326,699 324,264 331,836 330,121 296,063 299,944 302,163 5.33%
NOSH 64,821 65,113 65,193 65,112 65,068 65,063 65,121 -0.30%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -0.16% -1.77% 0.65% 0.31% 0.49% 1.64% 2.34% -
ROE -0.11% -1.15% 0.25% 0.54% 0.64% 1.36% 0.89% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 524.89 335.12 182.29 705.40 548.47 376.27 176.12 106.95%
EPS -0.56 -5.73 1.29 2.74 2.90 6.26 4.12 -
DPS 2.50 2.50 0.00 9.00 4.50 4.50 0.00 -
NAPS 5.04 4.98 5.09 5.07 4.55 4.61 4.64 5.66%
Adjusted Per Share Value based on latest NOSH - 64,583
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 506.31 324.72 176.85 683.49 531.08 364.31 170.68 106.31%
EPS -0.54 -5.55 1.25 2.65 2.81 6.06 3.99 -
DPS 2.41 2.42 0.00 8.72 4.36 4.36 0.00 -
NAPS 4.8616 4.8254 4.938 4.9125 4.4057 4.4635 4.4965 5.33%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.37 2.85 3.00 2.65 3.18 3.51 3.54 -
P/RPS 0.45 0.85 1.65 0.38 0.58 0.93 2.01 -63.09%
P/EPS -423.21 -49.74 232.56 96.72 109.66 56.07 85.92 -
EY -0.24 -2.01 0.43 1.03 0.91 1.78 1.16 -
DY 1.05 0.88 0.00 3.40 1.42 1.28 0.00 -
P/NAPS 0.47 0.57 0.59 0.52 0.70 0.76 0.76 -27.39%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 17/11/15 25/08/15 21/05/15 26/02/15 24/11/14 19/08/14 19/05/14 -
Price 2.99 2.28 2.95 3.04 2.79 3.39 3.63 -
P/RPS 0.57 0.68 1.62 0.43 0.51 0.90 2.06 -57.50%
P/EPS -533.93 -39.79 228.68 110.95 96.21 54.15 88.11 -
EY -0.19 -2.51 0.44 0.90 1.04 1.85 1.13 -
DY 0.84 1.10 0.00 2.96 1.61 1.33 0.00 -
P/NAPS 0.59 0.46 0.58 0.60 0.61 0.74 0.78 -16.96%

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