[WARISAN] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -59.06%
YoY- -818.0%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 335,866 337,215 318,737 295,520 323,200 342,500 401,870 -11.26%
PBT -41,028 -46,731 -54,575 -58,106 -42,558 -33,904 -18,914 67.49%
Tax -10,359 -8,425 -7,498 -6,367 2,166 1,081 -727 486.79%
NP -51,387 -55,156 -62,073 -64,473 -40,392 -32,823 -19,641 89.76%
-
NP to SH -49,357 -53,189 -60,323 -62,819 -39,493 -32,125 -18,968 89.07%
-
Tax Rate - - - - - - - -
Total Cost 387,253 392,371 380,810 359,993 363,592 375,323 421,511 -5.48%
-
Net Worth 250,634 255,846 266,909 276,023 286,440 295,558 313,782 -13.90%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 250,634 255,846 266,909 276,023 286,440 295,558 313,782 -13.90%
NOSH 67,200 67,200 67,200 67,200 67,200 67,200 67,200 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -15.30% -16.36% -19.47% -21.82% -12.50% -9.58% -4.89% -
ROE -19.69% -20.79% -22.60% -22.76% -13.79% -10.87% -6.04% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 515.92 517.99 489.61 453.95 496.47 526.11 617.31 -11.26%
EPS -75.82 -81.70 -92.66 -96.50 -60.67 -49.35 -29.14 89.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.85 3.93 4.10 4.24 4.40 4.54 4.82 -13.90%
Adjusted Per Share Value based on latest NOSH - 67,200
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 499.80 501.81 474.31 439.76 480.95 509.67 598.02 -11.26%
EPS -73.45 -79.15 -89.77 -93.48 -58.77 -47.81 -28.23 89.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7297 3.8072 3.9719 4.1075 4.2625 4.3982 4.6694 -13.90%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.33 1.33 1.45 1.35 1.21 1.33 1.50 -
P/RPS 0.26 0.26 0.30 0.30 0.24 0.25 0.24 5.47%
P/EPS -1.75 -1.63 -1.56 -1.40 -1.99 -2.70 -5.15 -51.27%
EY -57.01 -61.43 -63.90 -71.48 -50.14 -37.10 -19.42 104.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.35 0.32 0.28 0.29 0.31 8.41%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 27/05/21 23/02/21 26/11/20 27/08/20 25/06/20 -
Price 1.30 1.30 1.36 1.35 1.43 1.21 1.33 -
P/RPS 0.25 0.25 0.28 0.30 0.29 0.23 0.22 8.88%
P/EPS -1.71 -1.59 -1.47 -1.40 -2.36 -2.45 -4.56 -47.96%
EY -58.32 -62.85 -68.13 -71.48 -42.42 -40.78 -21.91 91.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.33 0.32 0.33 0.27 0.28 13.80%

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