Highlights

[WARISAN] QoQ Quarter Result on 2011-06-30 [#2]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 16-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     92.11%    YoY -     30.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 107,301 117,450 126,338 133,641 92,994 81,069 98,739 5.70%
  QoQ % -8.64% -7.04% -5.46% 43.71% 14.71% -17.90% -
  Horiz. % 108.67% 118.95% 127.95% 135.35% 94.18% 82.10% 100.00%
PBT 5,504 5,605 6,157 6,930 3,946 4,568 5,803 -3.46%
  QoQ % -1.80% -8.97% -11.15% 75.62% -13.62% -21.28% -
  Horiz. % 94.85% 96.59% 106.10% 119.42% 68.00% 78.72% 100.00%
Tax -1,362 -2,271 -1,977 -2,810 -1,851 -1,567 -2,013 -22.91%
  QoQ % 40.03% -14.87% 29.64% -51.81% -18.12% 22.16% -
  Horiz. % 67.66% 112.82% 98.21% 139.59% 91.95% 77.84% 100.00%
NP 4,142 3,334 4,180 4,120 2,095 3,001 3,790 6.09%
  QoQ % 24.24% -20.24% 1.46% 96.66% -30.19% -20.82% -
  Horiz. % 109.29% 87.97% 110.29% 108.71% 55.28% 79.18% 100.00%
NP to SH 4,123 3,367 4,079 4,113 2,141 3,157 3,790 5.77%
  QoQ % 22.45% -17.46% -0.83% 92.11% -32.18% -16.70% -
  Horiz. % 108.79% 88.84% 107.63% 108.52% 56.49% 83.30% 100.00%
Tax Rate 24.75 % 40.52 % 32.11 % 40.55 % 46.91 % 34.30 % 34.69 % -20.14%
  QoQ % -38.92% 26.19% -20.81% -13.56% 36.76% -1.12% -
  Horiz. % 71.35% 116.81% 92.56% 116.89% 135.23% 98.88% 100.00%
Total Cost 103,159 114,116 122,158 129,521 90,899 78,068 94,949 5.68%
  QoQ % -9.60% -6.58% -5.68% 42.49% 16.44% -17.78% -
  Horiz. % 108.65% 120.19% 128.66% 136.41% 95.73% 82.22% 100.00%
Net Worth 257,280 253,990 240,439 236,611 235,640 195,678 233,531 6.66%
  QoQ % 1.30% 5.64% 1.62% 0.41% 20.42% -16.21% -
  Horiz. % 110.17% 108.76% 102.96% 101.32% 100.90% 83.79% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 3,907 - 3,910 - 3,913 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.85% 0.00% 99.93% 0.00% 100.00% -
Div Payout % - % 116.05 % - % 95.09 % - % 123.96 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.62% 0.00% 76.71% 0.00% 100.00% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 257,280 253,990 240,439 236,611 235,640 195,678 233,531 6.66%
  QoQ % 1.30% 5.64% 1.62% 0.41% 20.42% -16.21% -
  Horiz. % 110.17% 108.76% 102.96% 101.32% 100.90% 83.79% 100.00%
NOSH 65,134 65,125 65,159 65,182 65,274 65,226 65,232 -0.10%
  QoQ % 0.01% -0.05% -0.03% -0.14% 0.07% -0.01% -
  Horiz. % 99.85% 99.84% 99.89% 99.92% 100.06% 99.99% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 3.86 % 2.84 % 3.31 % 3.08 % 2.25 % 3.70 % 3.84 % 0.35%
  QoQ % 35.92% -14.20% 7.47% 36.89% -39.19% -3.65% -
  Horiz. % 100.52% 73.96% 86.20% 80.21% 58.59% 96.35% 100.00%
ROE 1.60 % 1.33 % 1.70 % 1.74 % 0.91 % 1.61 % 1.62 % -0.82%
  QoQ % 20.30% -21.76% -2.30% 91.21% -43.48% -0.62% -
  Horiz. % 98.77% 82.10% 104.94% 107.41% 56.17% 99.38% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 164.74 180.34 193.89 205.03 142.47 124.29 151.37 5.80%
  QoQ % -8.65% -6.99% -5.43% 43.91% 14.63% -17.89% -
  Horiz. % 108.83% 119.14% 128.09% 135.45% 94.12% 82.11% 100.00%
EPS 6.33 5.17 6.26 6.31 3.28 4.84 5.81 5.88%
  QoQ % 22.44% -17.41% -0.79% 92.38% -32.23% -16.70% -
  Horiz. % 108.95% 88.98% 107.75% 108.61% 56.45% 83.30% 100.00%
DPS 0.00 6.00 0.00 6.00 0.00 6.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 3.9500 3.9000 3.6900 3.6300 3.6100 3.0000 3.5800 6.77%
  QoQ % 1.28% 5.69% 1.65% 0.55% 20.33% -16.20% -
  Horiz. % 110.34% 108.94% 103.07% 101.40% 100.84% 83.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 159.67 174.78 188.00 198.87 138.38 120.64 146.93 5.69%
  QoQ % -8.65% -7.03% -5.47% 43.71% 14.70% -17.89% -
  Horiz. % 108.67% 118.95% 127.95% 135.35% 94.18% 82.11% 100.00%
EPS 6.14 5.01 6.07 6.12 3.19 4.70 5.64 5.82%
  QoQ % 22.55% -17.46% -0.82% 91.85% -32.13% -16.67% -
  Horiz. % 108.87% 88.83% 107.62% 108.51% 56.56% 83.33% 100.00%
DPS 0.00 5.81 0.00 5.82 0.00 5.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.83% 0.00% 100.00% 0.00% 100.00% -
NAPS 3.8286 3.7796 3.5780 3.5210 3.5066 2.9119 3.4752 6.66%
  QoQ % 1.30% 5.63% 1.62% 0.41% 20.42% -16.21% -
  Horiz. % 110.17% 108.76% 102.96% 101.32% 100.90% 83.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.6900 2.4600 2.3600 2.5000 2.4100 2.4800 2.5700 -
P/RPS 1.63 1.36 1.22 1.22 1.69 2.00 1.70 -2.76%
  QoQ % 19.85% 11.48% 0.00% -27.81% -15.50% 17.65% -
  Horiz. % 95.88% 80.00% 71.76% 71.76% 99.41% 117.65% 100.00%
P/EPS 42.50 47.58 37.70 39.62 73.48 51.24 44.23 -2.62%
  QoQ % -10.68% 26.21% -4.85% -46.08% 43.40% 15.85% -
  Horiz. % 96.09% 107.57% 85.24% 89.58% 166.13% 115.85% 100.00%
EY 2.35 2.10 2.65 2.52 1.36 1.95 2.26 2.64%
  QoQ % 11.90% -20.75% 5.16% 85.29% -30.26% -13.72% -
  Horiz. % 103.98% 92.92% 117.26% 111.50% 60.18% 86.28% 100.00%
DY 0.00 2.44 0.00 2.40 0.00 2.42 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.83% 0.00% 99.17% 0.00% 100.00% -
P/NAPS 0.68 0.63 0.64 0.69 0.67 0.83 0.72 -3.74%
  QoQ % 7.94% -1.56% -7.25% 2.99% -19.28% 15.28% -
  Horiz. % 94.44% 87.50% 88.89% 95.83% 93.06% 115.28% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 16/05/12 27/02/12 15/11/11 16/08/11 19/05/11 22/02/11 18/11/10 -
Price 2.4500 2.6200 2.2700 2.3400 2.5800 2.3300 2.5000 -
P/RPS 1.49 1.45 1.17 1.14 1.81 1.87 1.65 -6.57%
  QoQ % 2.76% 23.93% 2.63% -37.02% -3.21% 13.33% -
  Horiz. % 90.30% 87.88% 70.91% 69.09% 109.70% 113.33% 100.00%
P/EPS 38.70 50.68 36.26 37.08 78.66 48.14 43.03 -6.82%
  QoQ % -23.64% 39.77% -2.21% -52.86% 63.40% 11.88% -
  Horiz. % 89.94% 117.78% 84.27% 86.17% 182.80% 111.88% 100.00%
EY 2.58 1.97 2.76 2.70 1.27 2.08 2.32 7.33%
  QoQ % 30.96% -28.62% 2.22% 112.60% -38.94% -10.34% -
  Horiz. % 111.21% 84.91% 118.97% 116.38% 54.74% 89.66% 100.00%
DY 0.00 2.29 0.00 2.56 0.00 2.58 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 88.76% 0.00% 99.22% 0.00% 100.00% -
P/NAPS 0.62 0.67 0.62 0.64 0.71 0.78 0.70 -7.77%
  QoQ % -7.46% 8.06% -3.12% -9.86% -8.97% 11.43% -
  Horiz. % 88.57% 95.71% 88.57% 91.43% 101.43% 111.43% 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.
 


 

197  305  559  1085 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.250.00 
 VELESTO-WA 0.150.00 
 KNM 0.395-0.005 
 SAPNRG-WA 0.130.00 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 VELESTO 0.325-0.005 
 ALAM 0.115+0.01 
 REACH 0.22+0.03 
 REACH-WA 0.075+0.02 
Partners & Brokers