[WARISAN] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -17.36%
YoY- -538.76%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 368,702 246,824 112,550 446,116 332,138 226,625 104,900 130.99%
PBT 5,013 1,566 342 -863 -649 -593 -809 -
Tax -1,118 -556 -67 -4,778 -3,830 -2,855 -417 92.87%
NP 3,895 1,010 275 -5,641 -4,479 -3,448 -1,226 -
-
NP to SH 4,106 1,171 332 -5,037 -4,292 -3,330 -1,151 -
-
Tax Rate 22.30% 35.50% 19.59% - - - - -
Total Cost 364,807 245,814 112,275 451,757 336,617 230,073 106,126 127.59%
-
Net Worth 320,957 318,994 320,306 319,655 320,957 323,225 324,490 -0.72%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 651 651 - 2,604 1,627 1,303 - -
Div Payout % 15.86% 55.59% - 0.00% 0.00% 0.00% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 320,957 318,994 320,306 319,655 320,957 323,225 324,490 -0.72%
NOSH 67,200 67,200 67,200 67,200 67,200 65,166 65,028 2.21%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.06% 0.41% 0.24% -1.26% -1.35% -1.52% -1.17% -
ROE 1.28% 0.37% 0.10% -1.58% -1.34% -1.03% -0.35% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 566.34 379.14 172.88 685.25 510.17 347.76 161.31 130.82%
EPS 6.31 1.80 0.51 -7.74 -6.59 -5.11 -1.77 -
DPS 1.00 1.00 0.00 4.00 2.50 2.00 0.00 -
NAPS 4.93 4.90 4.92 4.91 4.93 4.96 4.99 -0.80%
Adjusted Per Share Value based on latest NOSH - 67,200
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 548.66 367.30 167.49 663.86 494.25 337.24 156.10 130.99%
EPS 6.11 1.74 0.49 -7.50 -6.39 -4.96 -1.71 -
DPS 0.97 0.97 0.00 3.88 2.42 1.94 0.00 -
NAPS 4.7762 4.7469 4.7665 4.7568 4.7762 4.8099 4.8287 -0.72%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.98 1.99 1.88 1.72 1.92 2.30 2.31 -
P/RPS 0.35 0.52 1.09 0.25 0.38 0.66 1.43 -60.83%
P/EPS 31.39 110.63 368.66 -22.23 -29.12 -45.01 -130.51 -
EY 3.19 0.90 0.27 -4.50 -3.43 -2.22 -0.77 -
DY 0.51 0.50 0.00 2.33 1.30 0.87 0.00 -
P/NAPS 0.40 0.41 0.38 0.35 0.39 0.46 0.46 -8.88%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 17/08/17 05/05/17 24/02/17 29/11/16 18/08/16 12/05/16 -
Price 2.00 1.99 2.10 1.80 1.95 2.09 2.25 -
P/RPS 0.35 0.52 1.21 0.26 0.38 0.60 1.39 -60.09%
P/EPS 31.71 110.63 411.80 -23.26 -29.58 -40.90 -127.12 -
EY 3.15 0.90 0.24 -4.30 -3.38 -2.44 -0.79 -
DY 0.50 0.50 0.00 2.22 1.28 0.96 0.00 -
P/NAPS 0.41 0.41 0.43 0.37 0.40 0.42 0.45 -6.01%

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