[WARISAN] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -69.36%
YoY- -34075.53%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 318,737 295,520 323,200 342,500 401,870 439,828 448,861 -20.38%
PBT -54,575 -58,106 -42,558 -33,904 -18,914 -5,084 -877 1466.40%
Tax -7,498 -6,367 2,166 1,081 -727 -2,350 -3,391 69.64%
NP -62,073 -64,473 -40,392 -32,823 -19,641 -7,434 -4,268 494.85%
-
NP to SH -60,323 -62,819 -39,493 -32,125 -18,968 -6,843 -3,686 543.49%
-
Tax Rate - - - - - - - -
Total Cost 380,810 359,993 363,592 375,323 421,511 447,262 453,129 -10.93%
-
Net Worth 266,909 276,023 286,440 295,558 313,782 323,546 328,755 -12.96%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - 1,953 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 266,909 276,023 286,440 295,558 313,782 323,546 328,755 -12.96%
NOSH 67,200 67,200 67,200 67,200 67,200 67,200 67,200 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -19.47% -21.82% -12.50% -9.58% -4.89% -1.69% -0.95% -
ROE -22.60% -22.76% -13.79% -10.87% -6.04% -2.11% -1.12% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 489.61 453.95 496.47 526.11 617.31 675.62 689.49 -20.38%
EPS -92.66 -96.50 -60.67 -49.35 -29.14 -10.51 -5.66 543.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 4.10 4.24 4.40 4.54 4.82 4.97 5.05 -12.96%
Adjusted Per Share Value based on latest NOSH - 67,200
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 474.31 439.76 480.95 509.67 598.02 654.51 667.95 -20.38%
EPS -89.77 -93.48 -58.77 -47.81 -28.23 -10.18 -5.49 543.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.91 -
NAPS 3.9719 4.1075 4.2625 4.3982 4.6694 4.8147 4.8922 -12.96%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.45 1.35 1.21 1.33 1.50 1.70 1.96 -
P/RPS 0.30 0.30 0.24 0.25 0.24 0.25 0.28 4.70%
P/EPS -1.56 -1.40 -1.99 -2.70 -5.15 -16.17 -34.62 -87.31%
EY -63.90 -71.48 -50.14 -37.10 -19.42 -6.18 -2.89 686.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.53 -
P/NAPS 0.35 0.32 0.28 0.29 0.31 0.34 0.39 -6.95%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 23/02/21 26/11/20 27/08/20 25/06/20 20/02/20 28/11/19 -
Price 1.36 1.35 1.43 1.21 1.33 1.69 1.70 -
P/RPS 0.28 0.30 0.29 0.23 0.22 0.25 0.25 7.84%
P/EPS -1.47 -1.40 -2.36 -2.45 -4.56 -16.08 -30.02 -86.59%
EY -68.13 -71.48 -42.42 -40.78 -21.91 -6.22 -3.33 646.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.76 -
P/NAPS 0.33 0.32 0.33 0.27 0.28 0.34 0.34 -1.96%

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