[WARISAN] YoY Quarter Result on 30-Jun-2018 [#2]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -13.05%
YoY- 111.2%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 72,853 54,375 113,745 112,080 134,274 121,635 99,364 -5.03%
PBT -10,504 -18,348 -3,358 1,380 1,224 216 -4,164 16.65%
Tax -514 413 -1,395 128 -489 -2,438 -465 1.68%
NP -11,018 -17,935 -4,753 1,508 735 -2,222 -4,629 15.53%
-
NP to SH -10,663 -17,797 -4,640 1,772 839 -2,179 -4,572 15.14%
-
Tax Rate - - - -9.28% 39.95% 1,128.70% - -
Total Cost 83,871 72,310 118,498 110,572 133,539 123,857 103,993 -3.51%
-
Net Worth 255,846 295,558 330,062 332,015 318,994 322,622 324,338 -3.87%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - 651 651 1,300 1,628 -
Div Payout % - - - 36.74% 77.59% 0.00% 0.00% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 255,846 295,558 330,062 332,015 318,994 322,622 324,338 -3.87%
NOSH 67,200 67,200 67,200 67,200 67,200 65,044 65,128 0.52%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -15.12% -32.98% -4.18% 1.35% 0.55% -1.83% -4.66% -
ROE -4.17% -6.02% -1.41% 0.53% 0.26% -0.68% -1.41% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 111.91 83.52 174.72 172.16 206.25 187.00 152.57 -5.02%
EPS -16.38 -27.34 -7.13 2.72 1.29 -3.35 -7.02 15.15%
DPS 0.00 0.00 0.00 1.00 1.00 2.00 2.50 -
NAPS 3.93 4.54 5.07 5.10 4.90 4.96 4.98 -3.86%
Adjusted Per Share Value based on latest NOSH - 67,200
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 108.41 80.92 169.26 166.79 199.81 181.00 147.86 -5.03%
EPS -15.87 -26.48 -6.90 2.64 1.25 -3.24 -6.80 15.15%
DPS 0.00 0.00 0.00 0.97 0.97 1.94 2.42 -
NAPS 3.8072 4.3982 4.9116 4.9407 4.7469 4.8009 4.8265 -3.87%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.33 1.33 2.17 2.02 1.99 2.30 2.85 -
P/RPS 1.19 1.59 1.24 1.17 0.96 1.23 1.87 -7.24%
P/EPS -8.12 -4.87 -30.45 74.21 154.41 -68.66 -40.60 -23.50%
EY -12.32 -20.55 -3.28 1.35 0.65 -1.46 -2.46 30.76%
DY 0.00 0.00 0.00 0.50 0.50 0.87 0.88 -
P/NAPS 0.34 0.29 0.43 0.40 0.41 0.46 0.57 -8.24%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 27/08/20 26/08/19 16/08/18 17/08/17 18/08/16 25/08/15 -
Price 1.30 1.21 2.12 2.10 1.99 2.09 2.28 -
P/RPS 1.16 1.45 1.21 1.22 0.96 1.12 1.49 -4.08%
P/EPS -7.94 -4.43 -29.74 77.15 154.41 -62.39 -32.48 -20.90%
EY -12.60 -22.59 -3.36 1.30 0.65 -1.60 -3.08 26.43%
DY 0.00 0.00 0.00 0.48 0.50 0.96 1.10 -
P/NAPS 0.33 0.27 0.42 0.41 0.41 0.42 0.46 -5.38%

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