[WARISAN] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
18-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 296.53%
YoY- 126.35%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 453,920 446,116 437,841 454,359 432,088 445,943 442,659 1.68%
PBT 206 -863 2,401 6,404 2,024 3,938 248 -11.62%
Tax -4,488 -4,778 -5,551 -5,203 -3,230 -3,143 -1,117 152.52%
NP -4,282 -5,641 -3,150 1,201 -1,206 795 -869 189.28%
-
NP to SH -3,696 -5,037 -2,744 1,586 -807 1,185 -466 297.20%
-
Tax Rate 2,178.64% - 231.20% 81.25% 159.58% 79.81% 450.40% -
Total Cost 458,202 451,757 440,991 453,158 433,294 445,148 443,528 2.19%
-
Net Worth 320,306 319,655 320,957 322,622 324,490 329,554 328,331 -1.63%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 2,602 2,602 4,231 4,231 4,559 4,559 4,534 -30.91%
Div Payout % 0.00% 0.00% 0.00% 266.82% 0.00% 384.73% 0.00% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 320,306 319,655 320,957 322,622 324,490 329,554 328,331 -1.63%
NOSH 67,200 65,103 65,103 65,044 65,028 65,129 65,145 2.09%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -0.94% -1.26% -0.72% 0.26% -0.28% 0.18% -0.20% -
ROE -1.15% -1.58% -0.85% 0.49% -0.25% 0.36% -0.14% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 697.23 685.25 672.54 698.53 664.46 684.70 679.50 1.73%
EPS -5.68 -7.74 -4.21 2.44 -1.24 1.82 -0.72 295.79%
DPS 4.00 4.00 6.50 6.50 7.00 7.00 7.00 -31.11%
NAPS 4.92 4.91 4.93 4.96 4.99 5.06 5.04 -1.59%
Adjusted Per Share Value based on latest NOSH - 65,044
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 675.48 663.86 651.55 676.13 642.99 663.61 658.72 1.68%
EPS -5.50 -7.50 -4.08 2.36 -1.20 1.76 -0.69 298.52%
DPS 3.87 3.87 6.30 6.30 6.78 6.78 6.75 -30.96%
NAPS 4.7665 4.7568 4.7762 4.8009 4.8287 4.9041 4.8859 -1.63%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.88 1.72 1.92 2.30 2.31 2.49 2.37 -
P/RPS 0.27 0.25 0.29 0.33 0.35 0.36 0.35 -15.87%
P/EPS -33.12 -22.23 -45.55 94.33 -186.14 136.85 -331.32 -78.43%
EY -3.02 -4.50 -2.20 1.06 -0.54 0.73 -0.30 365.56%
DY 2.13 2.33 3.39 2.83 3.03 2.81 2.95 -19.50%
P/NAPS 0.38 0.35 0.39 0.46 0.46 0.49 0.47 -13.20%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 05/05/17 24/02/17 29/11/16 18/08/16 12/05/16 25/02/16 17/11/15 -
Price 2.10 1.80 1.95 2.09 2.25 2.50 2.99 -
P/RPS 0.30 0.26 0.29 0.30 0.34 0.37 0.44 -22.51%
P/EPS -36.99 -23.26 -46.26 85.71 -181.31 137.40 -417.99 -80.11%
EY -2.70 -4.30 -2.16 1.17 -0.55 0.73 -0.24 401.33%
DY 1.90 2.22 3.33 3.11 3.11 2.80 2.34 -12.95%
P/NAPS 0.43 0.37 0.40 0.42 0.45 0.49 0.59 -18.99%

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