[WARISAN] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 86.1%
YoY- 22.23%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 115,247 115,668 113,045 98,160 74,943 112,901 121,070 -0.81%
PBT -2,248 1,917 -2,835 -8,338 -11,869 1,961 2,389 -
Tax -1,238 -1,376 -721 -675 456 -1,167 -491 16.64%
NP -3,486 541 -3,556 -9,013 -11,413 794 1,898 -
-
NP to SH -3,456 737 -3,258 -8,733 -11,229 896 2,038 -
-
Tax Rate - 71.78% - - - 59.51% 20.55% -
Total Cost 118,733 115,127 116,601 107,173 86,356 112,107 119,172 -0.06%
-
Net Worth 242,826 235,665 238,920 266,909 313,782 336,567 331,364 -5.04%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 242,826 235,665 238,920 266,909 313,782 336,567 331,364 -5.04%
NOSH 67,200 67,200 67,200 67,200 67,200 67,200 67,200 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -3.02% 0.47% -3.15% -9.18% -15.23% 0.70% 1.57% -
ROE -1.42% 0.31% -1.36% -3.27% -3.58% 0.27% 0.62% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 177.03 177.67 173.65 150.78 115.12 173.43 185.97 -0.81%
EPS -5.31 1.13 -5.00 -13.41 -17.25 1.38 3.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.73 3.62 3.67 4.10 4.82 5.17 5.09 -5.04%
Adjusted Per Share Value based on latest NOSH - 67,200
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 171.50 172.13 168.22 146.07 111.52 168.01 180.16 -0.81%
EPS -5.14 1.10 -4.85 -13.00 -16.71 1.33 3.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6135 3.5069 3.5554 3.9719 4.6694 5.0084 4.931 -5.04%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.03 1.10 1.24 1.45 1.50 2.10 2.05 -
P/RPS 0.58 0.62 0.71 0.96 1.30 1.21 1.10 -10.10%
P/EPS -19.40 97.17 -24.78 -10.81 -8.70 152.58 65.48 -
EY -5.15 1.03 -4.04 -9.25 -11.50 0.66 1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.34 0.35 0.31 0.41 0.40 -5.76%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 24/05/23 25/05/22 27/05/21 25/06/20 16/05/19 21/05/18 -
Price 1.15 1.08 1.22 1.36 1.33 2.23 2.04 -
P/RPS 0.65 0.61 0.70 0.90 1.16 1.29 1.10 -8.38%
P/EPS -21.66 95.40 -24.38 -10.14 -7.71 162.02 65.16 -
EY -4.62 1.05 -4.10 -9.86 -12.97 0.62 1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.33 0.33 0.28 0.43 0.40 -4.15%

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