[WARISAN] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 76.36%
YoY- 135.17%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 258,636 453,292 466,300 493,648 453,250 436,418 489,626 -10.08%
PBT -60,434 -2,794 7,538 3,132 -1,186 -6,118 12,122 -
Tax 1,738 -5,124 -726 -1,112 -5,710 -1,590 -4,076 -
NP -58,696 -7,918 6,812 2,020 -6,896 -7,708 8,046 -
-
NP to SH -58,052 -7,488 7,620 2,342 -6,660 -7,462 8,146 -
-
Tax Rate - - 9.63% 35.50% - - 33.62% -
Total Cost 317,332 461,210 459,488 491,628 460,146 444,126 481,580 -6.70%
-
Net Worth 295,558 330,062 332,015 318,994 323,225 324,264 299,944 -0.24%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - 1,302 1,302 2,606 3,255 5,855 -
Div Payout % - - 17.09% 55.59% 0.00% 0.00% 71.88% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 295,558 330,062 332,015 318,994 323,225 324,264 299,944 -0.24%
NOSH 67,200 67,200 67,200 67,200 65,166 65,113 65,063 0.53%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -22.69% -1.75% 1.46% 0.41% -1.52% -1.77% 1.64% -
ROE -19.64% -2.27% 2.30% 0.73% -2.06% -2.30% 2.72% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 397.28 696.29 716.27 758.28 695.53 670.24 752.53 -10.09%
EPS -89.18 -11.50 11.70 3.60 -10.22 -11.46 12.52 -
DPS 0.00 0.00 2.00 2.00 4.00 5.00 9.00 -
NAPS 4.54 5.07 5.10 4.90 4.96 4.98 4.61 -0.25%
Adjusted Per Share Value based on latest NOSH - 67,200
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 384.88 674.54 693.90 734.60 674.48 649.43 728.61 -10.08%
EPS -86.39 -11.14 11.34 3.49 -9.91 -11.10 12.12 -
DPS 0.00 0.00 1.94 1.94 3.88 4.84 8.71 -
NAPS 4.3982 4.9116 4.9407 4.7469 4.8099 4.8254 4.4635 -0.24%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.33 2.17 2.02 1.99 2.30 2.85 3.51 -
P/RPS 0.33 0.31 0.28 0.26 0.33 0.43 0.47 -5.71%
P/EPS -1.49 -18.87 17.26 55.32 -22.50 -24.87 28.04 -
EY -67.05 -5.30 5.79 1.81 -4.44 -4.02 3.57 -
DY 0.00 0.00 0.99 1.01 1.74 1.75 2.56 -
P/NAPS 0.29 0.43 0.40 0.41 0.46 0.57 0.76 -14.82%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 26/08/19 16/08/18 17/08/17 18/08/16 25/08/15 19/08/14 -
Price 1.21 2.12 2.10 1.99 2.09 2.28 3.39 -
P/RPS 0.30 0.30 0.29 0.26 0.30 0.34 0.45 -6.52%
P/EPS -1.36 -18.43 17.94 55.32 -20.45 -19.90 27.08 -
EY -73.70 -5.43 5.57 1.81 -4.89 -5.03 3.69 -
DY 0.00 0.00 0.95 1.01 1.91 2.19 2.65 -
P/NAPS 0.27 0.42 0.41 0.41 0.42 0.46 0.74 -15.45%

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