[WARISAN] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
05-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 106.59%
YoY- 128.84%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 490,784 368,702 246,824 112,550 446,116 332,138 226,625 67.15%
PBT 8,622 5,013 1,566 342 -863 -649 -593 -
Tax -4,054 -1,118 -556 -67 -4,778 -3,830 -2,855 26.25%
NP 4,568 3,895 1,010 275 -5,641 -4,479 -3,448 -
-
NP to SH 4,929 4,106 1,171 332 -5,037 -4,292 -3,330 -
-
Tax Rate 47.02% 22.30% 35.50% 19.59% - - - -
Total Cost 486,216 364,807 245,814 112,275 451,757 336,617 230,073 64.45%
-
Net Worth 330,062 320,957 318,994 320,306 319,655 320,957 323,225 1.40%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 2,604 651 651 - 2,604 1,627 1,303 58.45%
Div Payout % 52.83% 15.86% 55.59% - 0.00% 0.00% 0.00% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 330,062 320,957 318,994 320,306 319,655 320,957 323,225 1.40%
NOSH 67,200 67,200 67,200 67,200 67,200 67,200 65,166 2.06%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 0.93% 1.06% 0.41% 0.24% -1.26% -1.35% -1.52% -
ROE 1.49% 1.28% 0.37% 0.10% -1.58% -1.34% -1.03% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 753.88 566.34 379.14 172.88 685.25 510.17 347.76 67.26%
EPS 7.57 6.31 1.80 0.51 -7.74 -6.59 -5.11 -
DPS 4.00 1.00 1.00 0.00 4.00 2.50 2.00 58.53%
NAPS 5.07 4.93 4.90 4.92 4.91 4.93 4.96 1.46%
Adjusted Per Share Value based on latest NOSH - 67,200
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 730.33 548.66 367.30 167.49 663.86 494.25 337.24 67.15%
EPS 7.33 6.11 1.74 0.49 -7.50 -6.39 -4.96 -
DPS 3.88 0.97 0.97 0.00 3.88 2.42 1.94 58.53%
NAPS 4.9116 4.7762 4.7469 4.7665 4.7568 4.7762 4.8099 1.40%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.00 1.98 1.99 1.88 1.72 1.92 2.30 -
P/RPS 0.27 0.35 0.52 1.09 0.25 0.38 0.66 -44.80%
P/EPS 26.42 31.39 110.63 368.66 -22.23 -29.12 -45.01 -
EY 3.79 3.19 0.90 0.27 -4.50 -3.43 -2.22 -
DY 2.00 0.51 0.50 0.00 2.33 1.30 0.87 73.91%
P/NAPS 0.39 0.40 0.41 0.38 0.35 0.39 0.46 -10.39%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 27/11/17 17/08/17 05/05/17 24/02/17 29/11/16 18/08/16 -
Price 2.00 2.00 1.99 2.10 1.80 1.95 2.09 -
P/RPS 0.27 0.35 0.52 1.21 0.26 0.38 0.60 -41.19%
P/EPS 26.42 31.71 110.63 411.80 -23.26 -29.58 -40.90 -
EY 3.79 3.15 0.90 0.24 -4.30 -3.38 -2.44 -
DY 2.00 0.50 0.50 0.00 2.22 1.28 0.96 62.90%
P/NAPS 0.39 0.41 0.41 0.43 0.37 0.40 0.42 -4.80%

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