[WARISAN] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 65.39%
YoY- 513.86%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 392,640 299,772 451,604 484,280 450,200 419,600 475,380 -3.13%
PBT -33,352 -47,476 7,844 9,556 1,368 -3,236 4,420 -
Tax -2,700 1,824 -4,668 -1,964 -268 -1,668 -1,320 12.65%
NP -36,052 -45,652 3,176 7,592 1,100 -4,904 3,100 -
-
NP to SH -34,932 -44,916 3,584 8,152 1,328 -4,604 3,364 -
-
Tax Rate - - 59.51% 20.55% 19.59% - 29.86% -
Total Cost 428,692 345,424 448,428 476,688 449,100 424,504 472,280 -1.59%
-
Net Worth 266,909 313,782 336,567 331,364 320,306 324,490 331,836 -3.56%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 266,909 313,782 336,567 331,364 320,306 324,490 331,836 -3.56%
NOSH 67,200 67,200 67,200 67,200 67,200 65,028 65,193 0.50%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -9.18% -15.23% 0.70% 1.57% 0.24% -1.17% 0.65% -
ROE -13.09% -14.31% 1.06% 2.46% 0.41% -1.42% 1.01% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 603.13 460.48 693.71 743.89 691.52 645.26 729.18 -3.11%
EPS -53.64 -69.00 5.52 12.52 2.04 -7.08 5.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.10 4.82 5.17 5.09 4.92 4.99 5.09 -3.53%
Adjusted Per Share Value based on latest NOSH - 67,200
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 584.29 446.09 672.03 720.65 669.94 624.40 707.41 -3.13%
EPS -51.98 -66.84 5.33 12.13 1.98 -6.85 5.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9719 4.6694 5.0084 4.931 4.7665 4.8287 4.938 -3.56%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.45 1.50 2.10 2.05 1.88 2.31 3.00 -
P/RPS 0.24 0.33 0.30 0.28 0.27 0.36 0.41 -8.53%
P/EPS -2.70 -2.17 38.14 16.37 92.16 -32.63 58.14 -
EY -37.01 -46.00 2.62 6.11 1.09 -3.06 1.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.31 0.41 0.40 0.38 0.46 0.59 -8.32%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 25/06/20 16/05/19 21/05/18 05/05/17 12/05/16 21/05/15 -
Price 1.36 1.33 2.23 2.04 2.10 2.25 2.95 -
P/RPS 0.23 0.29 0.32 0.27 0.30 0.35 0.40 -8.80%
P/EPS -2.53 -1.93 40.51 16.29 102.95 -31.78 57.17 -
EY -39.46 -51.88 2.47 6.14 0.97 -3.15 1.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.43 0.40 0.43 0.45 0.58 -8.96%

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