Highlights

[WARISAN] QoQ Quarter Result on 2009-12-31 [#4]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -47.13%    YoY -     -71.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 98,739 97,559 86,449 77,265 83,284 74,550 72,633 22.69%
  QoQ % 1.21% 12.85% 11.89% -7.23% 11.72% 2.64% -
  Horiz. % 135.94% 134.32% 119.02% 106.38% 114.66% 102.64% 100.00%
PBT 5,803 5,029 4,639 2,825 2,610 2,696 3,913 30.01%
  QoQ % 15.39% 8.41% 64.21% 8.24% -3.19% -31.10% -
  Horiz. % 148.30% 128.52% 118.55% 72.20% 66.70% 68.90% 100.00%
Tax -2,013 -1,866 -1,513 -2,041 -1,127 -1,321 -735 95.63%
  QoQ % -7.88% -23.33% 25.87% -81.10% 14.69% -79.73% -
  Horiz. % 273.88% 253.88% 205.85% 277.69% 153.33% 179.73% 100.00%
NP 3,790 3,163 3,126 784 1,483 1,375 3,178 12.45%
  QoQ % 19.82% 1.18% 298.72% -47.13% 7.85% -56.73% -
  Horiz. % 119.26% 99.53% 98.36% 24.67% 46.66% 43.27% 100.00%
NP to SH 3,790 3,163 3,126 784 1,483 1,375 3,178 12.45%
  QoQ % 19.82% 1.18% 298.72% -47.13% 7.85% -56.73% -
  Horiz. % 119.26% 99.53% 98.36% 24.67% 46.66% 43.27% 100.00%
Tax Rate 34.69 % 37.10 % 32.61 % 72.25 % 43.18 % 49.00 % 18.78 % 50.49%
  QoQ % -6.50% 13.77% -54.87% 67.32% -11.88% 160.92% -
  Horiz. % 184.72% 197.55% 173.64% 384.72% 229.93% 260.92% 100.00%
Total Cost 94,949 94,396 83,323 76,481 81,801 73,175 69,455 23.15%
  QoQ % 0.59% 13.29% 8.95% -6.50% 11.79% 5.36% -
  Horiz. % 136.71% 135.91% 119.97% 110.12% 117.78% 105.36% 100.00%
Net Worth 233,531 232,170 232,329 196,179 230,029 230,263 232,086 0.41%
  QoQ % 0.59% -0.07% 18.43% -14.72% -0.10% -0.79% -
  Horiz. % 100.62% 100.04% 100.10% 84.53% 99.11% 99.21% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 3,912 - 3,923 - 3,289 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 118.95% 0.00% 119.28% 0.00% 100.00% -
Div Payout % - % 123.71 % - % 500.46 % - % 239.23 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 51.71% 0.00% 209.20% 0.00% 100.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 233,531 232,170 232,329 196,179 230,029 230,263 232,086 0.41%
  QoQ % 0.59% -0.07% 18.43% -14.72% -0.10% -0.79% -
  Horiz. % 100.62% 100.04% 100.10% 84.53% 99.11% 99.21% 100.00%
NOSH 65,232 65,216 65,260 65,393 65,911 65,789 65,933 -0.71%
  QoQ % 0.02% -0.07% -0.20% -0.79% 0.18% -0.22% -
  Horiz. % 98.94% 98.91% 98.98% 99.18% 99.97% 99.78% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.84 % 3.24 % 3.62 % 1.01 % 1.78 % 1.84 % 4.38 % -8.39%
  QoQ % 18.52% -10.50% 258.42% -43.26% -3.26% -57.99% -
  Horiz. % 87.67% 73.97% 82.65% 23.06% 40.64% 42.01% 100.00%
ROE 1.62 % 1.36 % 1.35 % 0.40 % 0.64 % 0.60 % 1.37 % 11.81%
  QoQ % 19.12% 0.74% 237.50% -37.50% 6.67% -56.20% -
  Horiz. % 118.25% 99.27% 98.54% 29.20% 46.72% 43.80% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 151.37 149.59 132.47 118.15 126.36 113.32 110.16 23.57%
  QoQ % 1.19% 12.92% 12.12% -6.50% 11.51% 2.87% -
  Horiz. % 137.41% 135.79% 120.25% 107.25% 114.71% 102.87% 100.00%
EPS 5.81 4.85 4.79 1.20 2.25 2.09 4.82 13.25%
  QoQ % 19.79% 1.25% 299.17% -46.67% 7.66% -56.64% -
  Horiz. % 120.54% 100.62% 99.38% 24.90% 46.68% 43.36% 100.00%
DPS 0.00 6.00 0.00 6.00 0.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.00% 0.00% 120.00% 0.00% 100.00% -
NAPS 3.5800 3.5600 3.5600 3.0000 3.4900 3.5000 3.5200 1.13%
  QoQ % 0.56% 0.00% 18.67% -14.04% -0.29% -0.57% -
  Horiz. % 101.70% 101.14% 101.14% 85.23% 99.15% 99.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 146.93 145.18 128.64 114.98 123.93 110.94 108.08 22.70%
  QoQ % 1.21% 12.86% 11.88% -7.22% 11.71% 2.65% -
  Horiz. % 135.95% 134.33% 119.02% 106.38% 114.67% 102.65% 100.00%
EPS 5.64 4.71 4.65 1.17 2.21 2.05 4.73 12.43%
  QoQ % 19.75% 1.29% 297.44% -47.06% 7.80% -56.66% -
  Horiz. % 119.24% 99.58% 98.31% 24.74% 46.72% 43.34% 100.00%
DPS 0.00 5.82 0.00 5.84 0.00 4.90 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 118.78% 0.00% 119.18% 0.00% 100.00% -
NAPS 3.4752 3.4549 3.4573 2.9193 3.4231 3.4265 3.4537 0.41%
  QoQ % 0.59% -0.07% 18.43% -14.72% -0.10% -0.79% -
  Horiz. % 100.62% 100.03% 100.10% 84.53% 99.11% 99.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.5700 2.1600 2.2000 2.3000 2.1500 2.1500 1.7000 -
P/RPS 1.70 1.44 1.66 1.95 1.70 1.90 1.54 6.81%
  QoQ % 18.06% -13.25% -14.87% 14.71% -10.53% 23.38% -
  Horiz. % 110.39% 93.51% 107.79% 126.62% 110.39% 123.38% 100.00%
P/EPS 44.23 44.54 45.93 191.84 95.56 102.87 35.27 16.27%
  QoQ % -0.70% -3.03% -76.06% 100.75% -7.11% 191.66% -
  Horiz. % 125.40% 126.28% 130.22% 543.92% 270.94% 291.66% 100.00%
EY 2.26 2.25 2.18 0.52 1.05 0.97 2.84 -14.11%
  QoQ % 0.44% 3.21% 319.23% -50.48% 8.25% -65.85% -
  Horiz. % 79.58% 79.23% 76.76% 18.31% 36.97% 34.15% 100.00%
DY 0.00 2.78 0.00 2.61 0.00 2.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 119.31% 0.00% 112.02% 0.00% 100.00% -
P/NAPS 0.72 0.61 0.62 0.77 0.62 0.61 0.48 31.00%
  QoQ % 18.03% -1.61% -19.48% 24.19% 1.64% 27.08% -
  Horiz. % 150.00% 127.08% 129.17% 160.42% 129.17% 127.08% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 17/08/10 25/05/10 24/02/10 17/11/09 18/08/09 26/05/09 -
Price 2.5000 2.4500 2.0200 2.0600 2.0000 2.3000 2.1000 -
P/RPS 1.65 1.64 1.52 1.74 1.58 2.03 1.91 -9.29%
  QoQ % 0.61% 7.89% -12.64% 10.13% -22.17% 6.28% -
  Horiz. % 86.39% 85.86% 79.58% 91.10% 82.72% 106.28% 100.00%
P/EPS 43.03 50.52 42.17 171.82 88.89 110.05 43.57 -0.83%
  QoQ % -14.83% 19.80% -75.46% 93.30% -19.23% 152.58% -
  Horiz. % 98.76% 115.95% 96.79% 394.35% 204.02% 252.58% 100.00%
EY 2.32 1.98 2.37 0.58 1.13 0.91 2.30 0.58%
  QoQ % 17.17% -16.46% 308.62% -48.67% 24.18% -60.43% -
  Horiz. % 100.87% 86.09% 103.04% 25.22% 49.13% 39.57% 100.00%
DY 0.00 2.45 0.00 2.91 0.00 2.17 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.90% 0.00% 134.10% 0.00% 100.00% -
P/NAPS 0.70 0.69 0.57 0.69 0.57 0.66 0.60 10.81%
  QoQ % 1.45% 21.05% -17.39% 21.05% -13.64% 10.00% -
  Horiz. % 116.67% 115.00% 95.00% 115.00% 95.00% 110.00% 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.
 


 

266  229  588  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 EFORCE 0.725+0.07 
 KNM 0.375+0.01 
 GPACKET 0.525+0.02 
 MYEG 1.68+0.07 
 HSI-C5P 0.275+0.005 
 VSOLAR 0.22-0.01 
 ISTONE 0.2050.00 
 ARMADA 0.230.00 
 HSI-C5J 0.10+0.005 
Partners & Brokers