[WARISAN] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 25.61%
YoY- 79.23%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 454,544 462,672 480,457 497,625 505,606 452,180 361,965 16.44%
PBT 4,878 7,668 -11,418 -8,404 -7,566 -11,340 -26,890 -
Tax -4,758 -5,504 -1,119 516 -2,680 -2,884 -6,046 -14.79%
NP 120 2,164 -12,537 -7,888 -10,246 -14,224 -32,936 -
-
NP to SH 892 2,948 -11,556 -6,821 -9,170 -13,032 -31,678 -
-
Tax Rate 97.54% 71.78% - - - - - -
Total Cost 454,424 460,508 492,994 505,513 515,852 466,404 394,901 9.83%
-
Net Worth 236,316 235,665 234,363 238,920 238,920 238,920 242,823 -1.79%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 236,316 235,665 234,363 238,920 238,920 238,920 242,823 -1.79%
NOSH 67,200 67,200 67,200 67,200 67,200 67,200 67,200 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 0.03% 0.47% -2.61% -1.59% -2.03% -3.15% -9.10% -
ROE 0.38% 1.25% -4.93% -2.86% -3.84% -5.45% -13.05% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 698.21 710.70 738.02 764.39 776.65 694.58 556.01 16.44%
EPS 1.36 4.52 -17.75 -10.48 -14.08 -20.00 -48.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.63 3.62 3.60 3.67 3.67 3.67 3.73 -1.80%
Adjusted Per Share Value based on latest NOSH - 67,200
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 676.40 688.50 714.97 740.51 752.39 672.89 538.64 16.44%
EPS 1.33 4.39 -17.20 -10.15 -13.65 -19.39 -47.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5166 3.5069 3.4876 3.5554 3.5554 3.5554 3.6134 -1.79%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.09 1.10 1.01 1.02 1.10 1.24 1.31 -
P/RPS 0.16 0.15 0.14 0.13 0.14 0.18 0.24 -23.74%
P/EPS 79.55 24.29 -5.69 -9.73 -7.81 -6.19 -2.69 -
EY 1.26 4.12 -17.58 -10.27 -12.81 -16.14 -37.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.28 0.28 0.30 0.34 0.35 -9.79%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 24/05/23 22/02/23 24/11/22 25/08/22 25/05/22 23/02/22 -
Price 1.07 1.08 1.20 1.10 1.10 1.22 1.24 -
P/RPS 0.15 0.15 0.16 0.14 0.14 0.18 0.22 -22.58%
P/EPS 78.09 23.85 -6.76 -10.50 -7.81 -6.09 -2.55 -
EY 1.28 4.19 -14.79 -9.53 -12.81 -16.41 -39.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.33 0.30 0.30 0.33 0.33 -8.27%

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