[WARISAN] QoQ Quarter Result on 30-Sep-2017 [#3]

Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 249.82%
YoY- 405.09%
Quarter Report
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 112,080 121,070 122,082 121,878 134,274 112,550 113,978 -1.11%
PBT 1,380 2,389 3,609 3,447 1,224 342 -214 -
Tax 128 -491 -2,936 -562 -489 -67 -948 -
NP 1,508 1,898 673 2,885 735 275 -1,162 -
-
NP to SH 1,772 2,038 823 2,935 839 332 -745 -
-
Tax Rate -9.28% 20.55% 81.35% 16.30% 39.95% 19.59% - -
Total Cost 110,572 119,172 121,409 118,993 133,539 112,275 115,140 -2.66%
-
Net Worth 332,015 331,364 330,062 320,957 318,994 320,306 319,655 2.56%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 651 - 1,953 - 651 - 1,302 -37.08%
Div Payout % 36.74% - 237.31% - 77.59% - 0.00% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 332,015 331,364 330,062 320,957 318,994 320,306 319,655 2.56%
NOSH 67,200 67,200 67,200 67,200 67,200 67,200 67,200 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.35% 1.57% 0.55% 2.37% 0.55% 0.24% -1.02% -
ROE 0.53% 0.62% 0.25% 0.91% 0.26% 0.10% -0.23% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 172.16 185.97 187.53 187.21 206.25 172.88 175.07 -1.11%
EPS 2.72 3.13 1.26 4.51 1.29 0.51 -1.14 -
DPS 1.00 0.00 3.00 0.00 1.00 0.00 2.00 -37.08%
NAPS 5.10 5.09 5.07 4.93 4.90 4.92 4.91 2.57%
Adjusted Per Share Value based on latest NOSH - 67,200
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 166.79 180.16 181.67 181.37 199.81 167.49 169.61 -1.11%
EPS 2.64 3.03 1.22 4.37 1.25 0.49 -1.11 -
DPS 0.97 0.00 2.91 0.00 0.97 0.00 1.94 -37.08%
NAPS 4.9407 4.931 4.9116 4.7762 4.7469 4.7665 4.7568 2.56%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.02 2.05 2.00 1.98 1.99 1.88 1.72 -
P/RPS 1.17 1.10 1.07 1.06 0.96 1.09 0.98 12.57%
P/EPS 74.21 65.48 158.20 43.92 154.41 368.66 -150.30 -
EY 1.35 1.53 0.63 2.28 0.65 0.27 -0.67 -
DY 0.50 0.00 1.50 0.00 0.50 0.00 1.16 -43.02%
P/NAPS 0.40 0.40 0.39 0.40 0.41 0.38 0.35 9.33%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 16/08/18 21/05/18 22/02/18 27/11/17 17/08/17 05/05/17 24/02/17 -
Price 2.10 2.04 2.00 2.00 1.99 2.10 1.80 -
P/RPS 1.22 1.10 1.07 1.07 0.96 1.21 1.03 11.98%
P/EPS 77.15 65.16 158.20 44.36 154.41 411.80 -157.30 -
EY 1.30 1.53 0.63 2.25 0.65 0.24 -0.64 -
DY 0.48 0.00 1.50 0.00 0.50 0.00 1.11 -42.90%
P/NAPS 0.41 0.40 0.39 0.41 0.41 0.43 0.37 7.10%

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