Highlights

[WARISAN] QoQ Quarter Result on 2010-09-30 [#3]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 18-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     19.82%    YoY -     155.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 133,641 92,994 81,069 98,739 97,559 86,449 77,265 44.24%
  QoQ % 43.71% 14.71% -17.90% 1.21% 12.85% 11.89% -
  Horiz. % 172.96% 120.36% 104.92% 127.79% 126.27% 111.89% 100.00%
PBT 6,930 3,946 4,568 5,803 5,029 4,639 2,825 82.19%
  QoQ % 75.62% -13.62% -21.28% 15.39% 8.41% 64.21% -
  Horiz. % 245.31% 139.68% 161.70% 205.42% 178.02% 164.21% 100.00%
Tax -2,810 -1,851 -1,567 -2,013 -1,866 -1,513 -2,041 23.83%
  QoQ % -51.81% -18.12% 22.16% -7.88% -23.33% 25.87% -
  Horiz. % 137.68% 90.69% 76.78% 98.63% 91.43% 74.13% 100.00%
NP 4,120 2,095 3,001 3,790 3,163 3,126 784 203.18%
  QoQ % 96.66% -30.19% -20.82% 19.82% 1.18% 298.72% -
  Horiz. % 525.51% 267.22% 382.78% 483.42% 403.44% 398.72% 100.00%
NP to SH 4,113 2,141 3,157 3,790 3,163 3,126 784 202.84%
  QoQ % 92.11% -32.18% -16.70% 19.82% 1.18% 298.72% -
  Horiz. % 524.62% 273.09% 402.68% 483.42% 403.44% 398.72% 100.00%
Tax Rate 40.55 % 46.91 % 34.30 % 34.69 % 37.10 % 32.61 % 72.25 % -32.03%
  QoQ % -13.56% 36.76% -1.12% -6.50% 13.77% -54.87% -
  Horiz. % 56.12% 64.93% 47.47% 48.01% 51.35% 45.13% 100.00%
Total Cost 129,521 90,899 78,068 94,949 94,396 83,323 76,481 42.21%
  QoQ % 42.49% 16.44% -17.78% 0.59% 13.29% 8.95% -
  Horiz. % 169.35% 118.85% 102.08% 124.15% 123.42% 108.95% 100.00%
Net Worth 236,611 235,640 195,678 233,531 232,170 232,329 196,179 13.35%
  QoQ % 0.41% 20.42% -16.21% 0.59% -0.07% 18.43% -
  Horiz. % 120.61% 120.11% 99.74% 119.04% 118.35% 118.43% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 3,910 - 3,913 - 3,912 - 3,923 -0.22%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.68% 0.00% 99.74% 0.00% 99.73% 0.00% 100.00%
Div Payout % 95.09 % - % 123.96 % - % 123.71 % - % 500.46 % -67.05%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 19.00% 0.00% 24.77% 0.00% 24.72% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 236,611 235,640 195,678 233,531 232,170 232,329 196,179 13.35%
  QoQ % 0.41% 20.42% -16.21% 0.59% -0.07% 18.43% -
  Horiz. % 120.61% 120.11% 99.74% 119.04% 118.35% 118.43% 100.00%
NOSH 65,182 65,274 65,226 65,232 65,216 65,260 65,393 -0.22%
  QoQ % -0.14% 0.07% -0.01% 0.02% -0.07% -0.20% -
  Horiz. % 99.68% 99.82% 99.74% 99.75% 99.73% 99.80% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.08 % 2.25 % 3.70 % 3.84 % 3.24 % 3.62 % 1.01 % 110.72%
  QoQ % 36.89% -39.19% -3.65% 18.52% -10.50% 258.42% -
  Horiz. % 304.95% 222.77% 366.34% 380.20% 320.79% 358.42% 100.00%
ROE 1.74 % 0.91 % 1.61 % 1.62 % 1.36 % 1.35 % 0.40 % 167.20%
  QoQ % 91.21% -43.48% -0.62% 19.12% 0.74% 237.50% -
  Horiz. % 435.00% 227.50% 402.50% 405.00% 340.00% 337.50% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 205.03 142.47 124.29 151.37 149.59 132.47 118.15 44.55%
  QoQ % 43.91% 14.63% -17.89% 1.19% 12.92% 12.12% -
  Horiz. % 173.53% 120.58% 105.20% 128.12% 126.61% 112.12% 100.00%
EPS 6.31 3.28 4.84 5.81 4.85 4.79 1.20 203.31%
  QoQ % 92.38% -32.23% -16.70% 19.79% 1.25% 299.17% -
  Horiz. % 525.83% 273.33% 403.33% 484.17% 404.17% 399.17% 100.00%
DPS 6.00 0.00 6.00 0.00 6.00 0.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 100.00% 0.00% 100.00%
NAPS 3.6300 3.6100 3.0000 3.5800 3.5600 3.5600 3.0000 13.59%
  QoQ % 0.55% 20.33% -16.20% 0.56% 0.00% 18.67% -
  Horiz. % 121.00% 120.33% 100.00% 119.33% 118.67% 118.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 198.87 138.38 120.64 146.93 145.18 128.64 114.98 44.23%
  QoQ % 43.71% 14.70% -17.89% 1.21% 12.86% 11.88% -
  Horiz. % 172.96% 120.35% 104.92% 127.79% 126.27% 111.88% 100.00%
EPS 6.12 3.19 4.70 5.64 4.71 4.65 1.17 202.25%
  QoQ % 91.85% -32.13% -16.67% 19.75% 1.29% 297.44% -
  Horiz. % 523.08% 272.65% 401.71% 482.05% 402.56% 397.44% 100.00%
DPS 5.82 0.00 5.82 0.00 5.82 0.00 5.84 -0.23%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.66% 0.00% 99.66% 0.00% 99.66% 0.00% 100.00%
NAPS 3.5210 3.5066 2.9119 3.4752 3.4549 3.4573 2.9193 13.35%
  QoQ % 0.41% 20.42% -16.21% 0.59% -0.07% 18.43% -
  Horiz. % 120.61% 120.12% 99.75% 119.04% 118.35% 118.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.5000 2.4100 2.4800 2.5700 2.1600 2.2000 2.3000 -
P/RPS 1.22 1.69 2.00 1.70 1.44 1.66 1.95 -26.91%
  QoQ % -27.81% -15.50% 17.65% 18.06% -13.25% -14.87% -
  Horiz. % 62.56% 86.67% 102.56% 87.18% 73.85% 85.13% 100.00%
P/EPS 39.62 73.48 51.24 44.23 44.54 45.93 191.84 -65.16%
  QoQ % -46.08% 43.40% 15.85% -0.70% -3.03% -76.06% -
  Horiz. % 20.65% 38.30% 26.71% 23.06% 23.22% 23.94% 100.00%
EY 2.52 1.36 1.95 2.26 2.25 2.18 0.52 187.20%
  QoQ % 85.29% -30.26% -13.72% 0.44% 3.21% 319.23% -
  Horiz. % 484.62% 261.54% 375.00% 434.62% 432.69% 419.23% 100.00%
DY 2.40 0.00 2.42 0.00 2.78 0.00 2.61 -5.45%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.95% 0.00% 92.72% 0.00% 106.51% 0.00% 100.00%
P/NAPS 0.69 0.67 0.83 0.72 0.61 0.62 0.77 -7.07%
  QoQ % 2.99% -19.28% 15.28% 18.03% -1.61% -19.48% -
  Horiz. % 89.61% 87.01% 107.79% 93.51% 79.22% 80.52% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 19/05/11 22/02/11 18/11/10 17/08/10 25/05/10 24/02/10 -
Price 2.3400 2.5800 2.3300 2.5000 2.4500 2.0200 2.0600 -
P/RPS 1.14 1.81 1.87 1.65 1.64 1.52 1.74 -24.62%
  QoQ % -37.02% -3.21% 13.33% 0.61% 7.89% -12.64% -
  Horiz. % 65.52% 104.02% 107.47% 94.83% 94.25% 87.36% 100.00%
P/EPS 37.08 78.66 48.14 43.03 50.52 42.17 171.82 -64.12%
  QoQ % -52.86% 63.40% 11.88% -14.83% 19.80% -75.46% -
  Horiz. % 21.58% 45.78% 28.02% 25.04% 29.40% 24.54% 100.00%
EY 2.70 1.27 2.08 2.32 1.98 2.37 0.58 179.58%
  QoQ % 112.60% -38.94% -10.34% 17.17% -16.46% 308.62% -
  Horiz. % 465.52% 218.97% 358.62% 400.00% 341.38% 408.62% 100.00%
DY 2.56 0.00 2.58 0.00 2.45 0.00 2.91 -8.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.97% 0.00% 88.66% 0.00% 84.19% 0.00% 100.00%
P/NAPS 0.64 0.71 0.78 0.70 0.69 0.57 0.69 -4.90%
  QoQ % -9.86% -8.97% 11.43% 1.45% 21.05% -17.39% -
  Horiz. % 92.75% 102.90% 113.04% 101.45% 100.00% 82.61% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers