[WARISAN] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 354.29%
YoY- -33.58%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 496,976 490,784 446,116 445,943 459,304 483,662 453,199 1.54%
PBT 9,572 8,622 -863 3,938 3,485 42,907 37,244 -20.25%
Tax -2,570 -4,054 -4,778 -3,143 -2,078 -8,904 -7,597 -16.51%
NP 7,002 4,568 -5,641 795 1,407 34,003 29,647 -21.37%
-
NP to SH 7,460 4,929 -5,037 1,185 1,784 34,221 29,651 -20.53%
-
Tax Rate 26.85% 47.02% - 79.81% 59.63% 20.75% 20.40% -
Total Cost 489,974 486,216 451,757 445,148 457,897 449,659 423,552 2.45%
-
Net Worth 335,265 330,062 319,655 329,554 327,437 260,448 277,465 3.20%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 2,604 2,604 2,602 4,559 5,829 6,839 7,818 -16.73%
Div Payout % 34.91% 52.83% 0.00% 384.73% 326.75% 19.99% 26.37% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 335,265 330,062 319,655 329,554 327,437 260,448 277,465 3.20%
NOSH 67,200 67,200 65,103 65,129 64,583 65,112 65,132 0.52%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 1.41% 0.93% -1.26% 0.18% 0.31% 7.03% 6.54% -
ROE 2.23% 1.49% -1.58% 0.36% 0.54% 13.14% 10.69% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 763.40 753.88 685.25 684.70 711.18 742.81 695.81 1.55%
EPS 11.46 7.57 -7.74 1.82 2.76 52.56 45.52 -20.52%
DPS 4.00 4.00 4.00 7.00 9.00 10.50 12.00 -16.72%
NAPS 5.15 5.07 4.91 5.06 5.07 4.00 4.26 3.21%
Adjusted Per Share Value based on latest NOSH - 65,129
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 739.55 730.33 663.86 663.61 683.49 719.74 674.40 1.54%
EPS 11.10 7.33 -7.50 1.76 2.65 50.92 44.12 -20.53%
DPS 3.88 3.88 3.87 6.78 8.67 10.18 11.63 -16.71%
NAPS 4.9891 4.9116 4.7568 4.9041 4.8726 3.8757 4.129 3.20%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.06 2.00 1.72 2.49 2.65 2.96 2.61 -
P/RPS 0.27 0.27 0.25 0.36 0.37 0.40 0.38 -5.53%
P/EPS 17.98 26.42 -22.23 136.85 95.93 5.63 5.73 20.98%
EY 5.56 3.79 -4.50 0.73 1.04 17.76 17.44 -17.34%
DY 1.94 2.00 2.33 2.81 3.40 3.55 4.60 -13.39%
P/NAPS 0.40 0.39 0.35 0.49 0.52 0.74 0.61 -6.78%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 22/02/18 24/02/17 25/02/16 26/02/15 25/02/14 26/02/13 -
Price 2.18 2.00 1.80 2.50 3.04 3.30 2.45 -
P/RPS 0.29 0.27 0.26 0.37 0.43 0.44 0.35 -3.08%
P/EPS 19.02 26.42 -23.26 137.40 110.05 6.28 5.38 23.41%
EY 5.26 3.79 -4.30 0.73 0.91 15.93 18.58 -18.96%
DY 1.83 2.00 2.22 2.80 2.96 3.18 4.90 -15.13%
P/NAPS 0.42 0.39 0.37 0.49 0.60 0.83 0.58 -5.23%

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