[WARISAN] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -83.56%
YoY- -525.06%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 482,924 466,559 453,920 446,116 437,841 454,359 432,088 7.68%
PBT 4,717 1,214 206 -863 2,401 6,404 2,024 75.68%
Tax -2,126 -2,539 -4,488 -4,778 -5,551 -5,203 -3,230 -24.31%
NP 2,591 -1,325 -4,282 -5,641 -3,150 1,201 -1,206 -
-
NP to SH 3,219 -678 -3,696 -5,037 -2,744 1,586 -807 -
-
Tax Rate 45.07% 209.14% 2,178.64% - 231.20% 81.25% 159.58% -
Total Cost 480,333 467,884 458,202 451,757 440,991 453,158 433,294 7.10%
-
Net Worth 320,957 318,994 320,306 319,655 320,957 322,622 324,490 -0.72%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 1,953 1,953 2,602 2,602 4,231 4,231 4,559 -43.14%
Div Payout % 60.67% 0.00% 0.00% 0.00% 0.00% 266.82% 0.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 320,957 318,994 320,306 319,655 320,957 322,622 324,490 -0.72%
NOSH 67,200 67,200 67,200 65,103 65,103 65,044 65,028 2.21%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 0.54% -0.28% -0.94% -1.26% -0.72% 0.26% -0.28% -
ROE 1.00% -0.21% -1.15% -1.58% -0.85% 0.49% -0.25% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 741.78 716.67 697.23 685.25 672.54 698.53 664.46 7.60%
EPS 4.94 -1.04 -5.68 -7.74 -4.21 2.44 -1.24 -
DPS 3.00 3.00 4.00 4.00 6.50 6.50 7.00 -43.12%
NAPS 4.93 4.90 4.92 4.91 4.93 4.96 4.99 -0.80%
Adjusted Per Share Value based on latest NOSH - 67,200
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 718.64 694.28 675.48 663.86 651.55 676.13 642.99 7.69%
EPS 4.79 -1.01 -5.50 -7.50 -4.08 2.36 -1.20 -
DPS 2.91 2.91 3.87 3.87 6.30 6.30 6.78 -43.07%
NAPS 4.7762 4.7469 4.7665 4.7568 4.7762 4.8009 4.8287 -0.72%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.98 1.99 1.88 1.72 1.92 2.30 2.31 -
P/RPS 0.27 0.28 0.27 0.25 0.29 0.33 0.35 -15.87%
P/EPS 40.04 -191.08 -33.12 -22.23 -45.55 94.33 -186.14 -
EY 2.50 -0.52 -3.02 -4.50 -2.20 1.06 -0.54 -
DY 1.52 1.51 2.13 2.33 3.39 2.83 3.03 -36.83%
P/NAPS 0.40 0.41 0.38 0.35 0.39 0.46 0.46 -8.88%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 17/08/17 05/05/17 24/02/17 29/11/16 18/08/16 12/05/16 -
Price 2.00 1.99 2.10 1.80 1.95 2.09 2.25 -
P/RPS 0.27 0.28 0.30 0.26 0.29 0.30 0.34 -14.23%
P/EPS 40.45 -191.08 -36.99 -23.26 -46.26 85.71 -181.31 -
EY 2.47 -0.52 -2.70 -4.30 -2.16 1.17 -0.55 -
DY 1.50 1.51 1.90 2.22 3.33 3.11 3.11 -38.47%
P/NAPS 0.41 0.41 0.43 0.37 0.40 0.42 0.45 -6.01%

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