[WARISAN] YoY Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
05-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 106.59%
YoY- 128.84%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 74,943 112,901 121,070 112,550 104,900 118,845 114,694 -6.84%
PBT -11,869 1,961 2,389 342 -809 1,105 3,482 -
Tax 456 -1,167 -491 -67 -417 -330 -803 -
NP -11,413 794 1,898 275 -1,226 775 2,679 -
-
NP to SH -11,229 896 2,038 332 -1,151 841 2,683 -
-
Tax Rate - 59.51% 20.55% 19.59% - 29.86% 23.06% -
Total Cost 86,356 112,107 119,172 112,275 106,126 118,070 112,015 -4.23%
-
Net Worth 313,782 336,567 331,364 320,306 324,490 331,836 302,163 0.63%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 313,782 336,567 331,364 320,306 324,490 331,836 302,163 0.63%
NOSH 67,200 67,200 67,200 67,200 65,028 65,193 65,121 0.52%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -15.23% 0.70% 1.57% 0.24% -1.17% 0.65% 2.34% -
ROE -3.58% 0.27% 0.62% 0.10% -0.35% 0.25% 0.89% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 115.12 173.43 185.97 172.88 161.31 182.29 176.12 -6.83%
EPS -17.25 1.38 3.13 0.51 -1.77 1.29 4.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.82 5.17 5.09 4.92 4.99 5.09 4.64 0.63%
Adjusted Per Share Value based on latest NOSH - 67,200
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 111.52 168.01 180.16 167.49 156.10 176.85 170.68 -6.84%
EPS -16.71 1.33 3.03 0.49 -1.71 1.25 3.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6694 5.0084 4.931 4.7665 4.8287 4.938 4.4965 0.63%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.50 2.10 2.05 1.88 2.31 3.00 3.54 -
P/RPS 1.30 1.21 1.10 1.09 1.43 1.65 2.01 -6.99%
P/EPS -8.70 152.58 65.48 368.66 -130.51 232.56 85.92 -
EY -11.50 0.66 1.53 0.27 -0.77 0.43 1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.41 0.40 0.38 0.46 0.59 0.76 -13.87%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 25/06/20 16/05/19 21/05/18 05/05/17 12/05/16 21/05/15 19/05/14 -
Price 1.33 2.23 2.04 2.10 2.25 2.95 3.63 -
P/RPS 1.16 1.29 1.10 1.21 1.39 1.62 2.06 -9.11%
P/EPS -7.71 162.02 65.16 411.80 -127.12 228.68 88.11 -
EY -12.97 0.62 1.53 0.24 -0.79 0.44 1.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.43 0.40 0.43 0.45 0.58 0.78 -15.68%

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