[WARISAN] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 20.04%
YoY- 197.86%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 376,670 233,150 121,070 490,784 368,702 246,824 112,550 123.57%
PBT 7,509 3,769 2,389 8,622 5,013 1,566 342 682.62%
Tax -1,988 -363 -491 -4,054 -1,118 -556 -67 856.45%
NP 5,521 3,406 1,898 4,568 3,895 1,010 275 637.33%
-
NP to SH 5,703 3,810 2,038 4,929 4,106 1,171 332 564.59%
-
Tax Rate 26.47% 9.63% 20.55% 47.02% 22.30% 35.50% 19.59% -
Total Cost 371,149 229,744 119,172 486,216 364,807 245,814 112,275 121.74%
-
Net Worth 333,963 332,015 331,364 330,062 320,957 318,994 320,306 2.82%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 651 651 - 2,604 651 651 - -
Div Payout % 11.42% 17.09% - 52.83% 15.86% 55.59% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 333,963 332,015 331,364 330,062 320,957 318,994 320,306 2.82%
NOSH 67,200 67,200 67,200 67,200 67,200 67,200 67,200 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.47% 1.46% 1.57% 0.93% 1.06% 0.41% 0.24% -
ROE 1.71% 1.15% 0.62% 1.49% 1.28% 0.37% 0.10% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 578.60 358.14 185.97 753.88 566.34 379.14 172.88 123.58%
EPS 8.76 5.85 3.13 7.57 6.31 1.80 0.51 564.56%
DPS 1.00 1.00 0.00 4.00 1.00 1.00 0.00 -
NAPS 5.13 5.10 5.09 5.07 4.93 4.90 4.92 2.82%
Adjusted Per Share Value based on latest NOSH - 67,200
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 560.52 346.95 180.16 730.33 548.66 367.30 167.49 123.57%
EPS 8.49 5.67 3.03 7.33 6.11 1.74 0.49 568.42%
DPS 0.97 0.97 0.00 3.88 0.97 0.97 0.00 -
NAPS 4.9697 4.9407 4.931 4.9116 4.7762 4.7469 4.7665 2.81%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.08 2.02 2.05 2.00 1.98 1.99 1.88 -
P/RPS 0.36 0.56 1.10 0.27 0.35 0.52 1.09 -52.18%
P/EPS 23.74 34.52 65.48 26.42 31.39 110.63 368.66 -83.90%
EY 4.21 2.90 1.53 3.79 3.19 0.90 0.27 523.09%
DY 0.48 0.50 0.00 2.00 0.51 0.50 0.00 -
P/NAPS 0.41 0.40 0.40 0.39 0.40 0.41 0.38 5.19%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 16/08/18 21/05/18 22/02/18 27/11/17 17/08/17 05/05/17 -
Price 2.06 2.10 2.04 2.00 2.00 1.99 2.10 -
P/RPS 0.36 0.59 1.10 0.27 0.35 0.52 1.21 -55.40%
P/EPS 23.51 35.88 65.16 26.42 31.71 110.63 411.80 -85.14%
EY 4.25 2.79 1.53 3.79 3.15 0.90 0.24 578.20%
DY 0.49 0.48 0.00 2.00 0.50 0.50 0.00 -
P/NAPS 0.40 0.41 0.40 0.39 0.41 0.41 0.43 -4.70%

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