[WARISAN] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 17.28%
YoY- 56.56%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 481,032 495,579 456,422 389,517 374,632 335,866 337,215 26.63%
PBT -11,420 -9,856 -11,830 -21,386 -26,889 -41,028 -46,731 -60.81%
Tax -1,118 -3,375 -6,199 -6,093 -6,047 -10,359 -8,425 -73.88%
NP -12,538 -13,231 -18,029 -27,479 -32,936 -51,387 -55,156 -62.65%
-
NP to SH -11,556 -12,163 -16,869 -26,204 -31,679 -49,357 -53,189 -63.75%
-
Tax Rate - - - - - - - -
Total Cost 493,570 508,810 474,451 416,996 407,568 387,253 392,371 16.48%
-
Net Worth 234,363 238,920 238,920 238,920 242,823 250,634 255,846 -5.66%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 234,363 238,920 238,920 238,920 242,823 250,634 255,846 -5.66%
NOSH 67,200 67,200 67,200 67,200 67,200 67,200 67,200 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -2.61% -2.67% -3.95% -7.05% -8.79% -15.30% -16.36% -
ROE -4.93% -5.09% -7.06% -10.97% -13.05% -19.69% -20.79% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 738.90 761.25 701.10 598.33 575.47 515.92 517.99 26.63%
EPS -17.75 -18.68 -25.91 -40.25 -48.66 -75.82 -81.70 -63.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.60 3.67 3.67 3.67 3.73 3.85 3.93 -5.66%
Adjusted Per Share Value based on latest NOSH - 67,200
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 715.82 737.47 679.20 579.64 557.49 499.80 501.81 26.63%
EPS -17.20 -18.10 -25.10 -38.99 -47.14 -73.45 -79.15 -63.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4876 3.5554 3.5554 3.5554 3.6134 3.7297 3.8072 -5.66%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.01 1.02 1.10 1.24 1.31 1.33 1.33 -
P/RPS 0.14 0.13 0.16 0.21 0.23 0.26 0.26 -33.73%
P/EPS -5.69 -5.46 -4.25 -3.08 -2.69 -1.75 -1.63 129.59%
EY -17.58 -18.32 -23.56 -32.46 -37.15 -57.01 -61.43 -56.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.30 0.34 0.35 0.35 0.34 -12.10%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 24/11/22 25/08/22 25/05/22 23/02/22 25/11/21 26/08/21 -
Price 1.20 1.10 1.10 1.22 1.24 1.30 1.30 -
P/RPS 0.16 0.14 0.16 0.20 0.22 0.25 0.25 -25.67%
P/EPS -6.76 -5.89 -4.25 -3.03 -2.55 -1.71 -1.59 161.75%
EY -14.79 -16.98 -23.56 -32.99 -39.24 -58.32 -62.85 -61.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.30 0.33 0.33 0.34 0.33 0.00%

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