Highlights

[WARISAN] YoY Quarter Result on 2020-06-30 [#2]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -58.49%    YoY -     -283.56%
Quarter Report


View:


Show?  YoY % Horiz. %

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 54,375 113,745 112,080 134,274 121,635 99,364 130,119 -13.52%
  YoY % -52.20% 1.49% -16.53% 10.39% 22.41% -23.64% -
  Horiz. % 41.79% 87.42% 86.14% 103.19% 93.48% 76.36% 100.00%
PBT -18,348 -3,358 1,380 1,224 216 -4,164 2,579 -
  YoY % -446.40% -343.33% 12.75% 466.67% 105.19% -261.46% -
  Horiz. % -711.44% -130.21% 53.51% 47.46% 8.38% -161.46% 100.00%
Tax 413 -1,395 128 -489 -2,438 -465 -1,235 -
  YoY % 129.61% -1,189.84% 126.18% 79.94% -424.30% 62.35% -
  Horiz. % -33.44% 112.96% -10.36% 39.60% 197.41% 37.65% 100.00%
NP -17,935 -4,753 1,508 735 -2,222 -4,629 1,344 -
  YoY % -277.34% -415.19% 105.17% 133.08% 52.00% -444.42% -
  Horiz. % -1,334.45% -353.65% 112.20% 54.69% -165.33% -344.42% 100.00%
NP to SH -17,797 -4,640 1,772 839 -2,179 -4,572 1,390 -
  YoY % -283.56% -361.85% 111.20% 138.50% 52.34% -428.92% -
  Horiz. % -1,280.36% -333.81% 127.48% 60.36% -156.76% -328.92% 100.00%
Tax Rate - % - % -9.28 % 39.95 % 1,128.70 % - % 47.89 % -
  YoY % 0.00% 0.00% -123.23% -96.46% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -19.38% 83.42% 2,356.86% 0.00% 100.00%
Total Cost 72,310 118,498 110,572 133,539 123,857 103,993 128,775 -9.16%
  YoY % -38.98% 7.17% -17.20% 7.82% 19.10% -19.24% -
  Horiz. % 56.15% 92.02% 85.86% 103.70% 96.18% 80.76% 100.00%
Net Worth 295,558 330,062 332,015 318,994 322,622 324,338 299,434 -0.22%
  YoY % -10.45% -0.59% 4.08% -1.12% -0.53% 8.32% -
  Horiz. % 98.71% 110.23% 110.88% 106.53% 107.74% 108.32% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - 651 651 1,300 1,628 2,922 -
  YoY % 0.00% 0.00% 0.00% -49.96% -20.10% -44.29% -
  Horiz. % 0.00% 0.00% 22.27% 22.27% 44.51% 55.71% 100.00%
Div Payout % - % - % 36.74 % 77.59 % - % - % 210.28 % -
  YoY % 0.00% 0.00% -52.65% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 17.47% 36.90% 0.00% 0.00% 100.00%
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 295,558 330,062 332,015 318,994 322,622 324,338 299,434 -0.22%
  YoY % -10.45% -0.59% 4.08% -1.12% -0.53% 8.32% -
  Horiz. % 98.71% 110.23% 110.88% 106.53% 107.74% 108.32% 100.00%
NOSH 65,101 65,101 65,101 65,101 65,044 65,128 64,953 0.04%
  YoY % 0.00% 0.00% 0.00% 0.09% -0.13% 0.27% -
  Horiz. % 100.23% 100.23% 100.23% 100.23% 100.14% 100.27% 100.00%
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 -32.98 % -4.18 % 1.35 % 0.55 % -1.83 % -4.66 % 1.03 % -
  YoY % -689.00% -409.63% 145.45% 130.05% 60.73% -552.43% -
  Horiz. % -3,201.94% -405.83% 131.07% 53.40% -177.67% -452.43% 100.00%
ROE -6.02 % -1.41 % 0.53 % 0.26 % -0.68 % -1.41 % 0.46 % -
  YoY % -326.95% -366.04% 103.85% 138.24% 51.77% -406.52% -
  Horiz. % -1,308.70% -306.52% 115.22% 56.52% -147.83% -306.52% 100.00%
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 83.52 174.72 172.16 206.25 187.00 152.57 200.33 -13.56%
  YoY % -52.20% 1.49% -16.53% 10.29% 22.57% -23.84% -
  Horiz. % 41.69% 87.22% 85.94% 102.96% 93.35% 76.16% 100.00%
EPS -27.34 -7.13 2.72 1.29 -3.35 -7.02 2.14 -
  YoY % -283.45% -362.13% 110.85% 138.51% 52.28% -428.04% -
  Horiz. % -1,277.57% -333.18% 127.10% 60.28% -156.54% -328.04% 100.00%
DPS 0.00 0.00 1.00 1.00 2.00 2.50 4.50 -
  YoY % 0.00% 0.00% 0.00% -50.00% -20.00% -44.44% -
  Horiz. % 0.00% 0.00% 22.22% 22.22% 44.44% 55.56% 100.00%
NAPS 4.5400 5.0700 5.1000 4.9000 4.9600 4.9800 4.6100 -0.25%
  YoY % -10.45% -0.59% 4.08% -1.21% -0.40% 8.03% -
  Horiz. % 98.48% 109.98% 110.63% 106.29% 107.59% 108.03% 100.00%
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 80.92 169.26 166.79 199.81 181.00 147.86 193.63 -13.52%
  YoY % -52.19% 1.48% -16.53% 10.39% 22.41% -23.64% -
  Horiz. % 41.79% 87.41% 86.14% 103.19% 93.48% 76.36% 100.00%
EPS -26.48 -6.90 2.64 1.25 -3.24 -6.80 2.07 -
  YoY % -283.77% -361.36% 111.20% 138.58% 52.35% -428.50% -
  Horiz. % -1,279.23% -333.33% 127.54% 60.39% -156.52% -328.50% 100.00%
DPS 0.00 0.00 0.97 0.97 1.94 2.42 4.35 -
  YoY % 0.00% 0.00% 0.00% -50.00% -19.83% -44.37% -
  Horiz. % 0.00% 0.00% 22.30% 22.30% 44.60% 55.63% 100.00%
NAPS 4.3982 4.9116 4.9407 4.7469 4.8009 4.8265 4.4559 -0.22%
  YoY % -10.45% -0.59% 4.08% -1.12% -0.53% 8.32% -
  Horiz. % 98.71% 110.23% 110.88% 106.53% 107.74% 108.32% 100.00%
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 1.3300 2.1700 2.0200 1.9900 2.3000 2.8500 3.5100 -
P/RPS 1.59 1.24 1.17 0.96 1.23 1.87 1.75 -1.58%
  YoY % 28.23% 5.98% 21.87% -21.95% -34.22% 6.86% -
  Horiz. % 90.86% 70.86% 66.86% 54.86% 70.29% 106.86% 100.00%
P/EPS -4.87 -30.45 74.21 154.41 -68.66 -40.60 164.02 -
  YoY % 84.01% -141.03% -51.94% 324.89% -69.11% -124.75% -
  Horiz. % -2.97% -18.56% 45.24% 94.14% -41.86% -24.75% 100.00%
EY -20.55 -3.28 1.35 0.65 -1.46 -2.46 0.61 -
  YoY % -526.52% -342.96% 107.69% 144.52% 40.65% -503.28% -
  Horiz. % -3,368.85% -537.70% 221.31% 106.56% -239.34% -403.28% 100.00%
DY 0.00 0.00 0.50 0.50 0.87 0.88 1.28 -
  YoY % 0.00% 0.00% 0.00% -42.53% -1.14% -31.25% -
  Horiz. % 0.00% 0.00% 39.06% 39.06% 67.97% 68.75% 100.00%
P/NAPS 0.29 0.43 0.40 0.41 0.46 0.57 0.76 -14.82%
  YoY % -32.56% 7.50% -2.44% -10.87% -19.30% -25.00% -
  Horiz. % 38.16% 56.58% 52.63% 53.95% 60.53% 75.00% 100.00%
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 1.2100 2.1200 2.1000 1.9900 2.0900 2.2800 3.3900 -
P/RPS 1.45 1.21 1.22 0.96 1.12 1.49 1.69 -2.52%
  YoY % 19.83% -0.82% 27.08% -14.29% -24.83% -11.83% -
  Horiz. % 85.80% 71.60% 72.19% 56.80% 66.27% 88.17% 100.00%
P/EPS -4.43 -29.74 77.15 154.41 -62.39 -32.48 158.41 -
  YoY % 85.10% -138.55% -50.04% 347.49% -92.09% -120.50% -
  Horiz. % -2.80% -18.77% 48.70% 97.47% -39.39% -20.50% 100.00%
EY -22.59 -3.36 1.30 0.65 -1.60 -3.08 0.63 -
  YoY % -572.32% -358.46% 100.00% 140.62% 48.05% -588.89% -
  Horiz. % -3,585.71% -533.33% 206.35% 103.17% -253.97% -488.89% 100.00%
DY 0.00 0.00 0.48 0.50 0.96 1.10 1.33 -
  YoY % 0.00% 0.00% -4.00% -47.92% -12.73% -17.29% -
  Horiz. % 0.00% 0.00% 36.09% 37.59% 72.18% 82.71% 100.00%
P/NAPS 0.27 0.42 0.41 0.41 0.42 0.46 0.74 -15.45%
  YoY % -35.71% 2.44% 0.00% -2.38% -8.70% -37.84% -
  Horiz. % 36.49% 56.76% 55.41% 55.41% 56.76% 62.16% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
2. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Music still loud at the GLOVES party gloveharicut
6. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
PARTNERS & BROKERS