[WARISAN] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
16-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -87.99%
YoY- -56.04%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 439,828 328,555 226,646 112,901 496,976 376,670 233,150 52.49%
PBT -5,084 -2,940 -1,397 1,961 9,572 7,509 3,769 -
Tax -2,350 -2,809 -2,562 -1,167 -2,570 -1,988 -363 246.17%
NP -7,434 -5,749 -3,959 794 7,002 5,521 3,406 -
-
NP to SH -6,843 -5,443 -3,744 896 7,460 5,703 3,810 -
-
Tax Rate - - - 59.51% 26.85% 26.47% 9.63% -
Total Cost 447,262 334,304 230,605 112,107 489,974 371,149 229,744 55.72%
-
Net Worth 323,546 328,755 330,062 336,567 335,265 333,963 332,015 -1.70%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - 2,604 651 651 -
Div Payout % - - - - 34.91% 11.42% 17.09% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 323,546 328,755 330,062 336,567 335,265 333,963 332,015 -1.70%
NOSH 67,200 67,200 67,200 67,200 67,200 67,200 67,200 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -1.69% -1.75% -1.75% 0.70% 1.41% 1.47% 1.46% -
ROE -2.11% -1.66% -1.13% 0.27% 2.23% 1.71% 1.15% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 675.62 504.69 348.15 173.43 763.40 578.60 358.14 52.49%
EPS -10.51 -8.36 -5.75 1.38 11.46 8.76 5.85 -
DPS 0.00 0.00 0.00 0.00 4.00 1.00 1.00 -
NAPS 4.97 5.05 5.07 5.17 5.15 5.13 5.10 -1.70%
Adjusted Per Share Value based on latest NOSH - 67,200
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 654.51 488.92 337.27 168.01 739.55 560.52 346.95 52.49%
EPS -10.18 -8.10 -5.57 1.33 11.10 8.49 5.67 -
DPS 0.00 0.00 0.00 0.00 3.88 0.97 0.97 -
NAPS 4.8147 4.8922 4.9116 5.0084 4.9891 4.9697 4.9407 -1.70%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.70 1.96 2.17 2.10 2.06 2.08 2.02 -
P/RPS 0.25 0.39 0.62 1.21 0.27 0.36 0.56 -41.50%
P/EPS -16.17 -23.44 -37.73 152.58 17.98 23.74 34.52 -
EY -6.18 -4.27 -2.65 0.66 5.56 4.21 2.90 -
DY 0.00 0.00 0.00 0.00 1.94 0.48 0.50 -
P/NAPS 0.34 0.39 0.43 0.41 0.40 0.41 0.40 -10.24%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 28/11/19 26/08/19 16/05/19 22/02/19 29/11/18 16/08/18 -
Price 1.69 1.70 2.12 2.23 2.18 2.06 2.10 -
P/RPS 0.25 0.34 0.61 1.29 0.29 0.36 0.59 -43.49%
P/EPS -16.08 -20.33 -36.86 162.02 19.02 23.51 35.88 -
EY -6.22 -4.92 -2.71 0.62 5.26 4.25 2.79 -
DY 0.00 0.00 0.00 0.00 1.83 0.49 0.48 -
P/NAPS 0.34 0.34 0.42 0.43 0.42 0.40 0.41 -11.70%

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