Highlights

[WARISAN] QoQ Quarter Result on 2010-03-31 [#1]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 25-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     298.72%    YoY -     -1.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 81,069 98,739 97,559 86,449 77,265 83,284 74,550 5.73%
  QoQ % -17.90% 1.21% 12.85% 11.89% -7.23% 11.72% -
  Horiz. % 108.74% 132.45% 130.86% 115.96% 103.64% 111.72% 100.00%
PBT 4,568 5,803 5,029 4,639 2,825 2,610 2,696 41.99%
  QoQ % -21.28% 15.39% 8.41% 64.21% 8.24% -3.19% -
  Horiz. % 169.44% 215.24% 186.54% 172.07% 104.78% 96.81% 100.00%
Tax -1,567 -2,013 -1,866 -1,513 -2,041 -1,127 -1,321 12.02%
  QoQ % 22.16% -7.88% -23.33% 25.87% -81.10% 14.69% -
  Horiz. % 118.62% 152.38% 141.26% 114.53% 154.50% 85.31% 100.00%
NP 3,001 3,790 3,163 3,126 784 1,483 1,375 68.02%
  QoQ % -20.82% 19.82% 1.18% 298.72% -47.13% 7.85% -
  Horiz. % 218.25% 275.64% 230.04% 227.35% 57.02% 107.85% 100.00%
NP to SH 3,157 3,790 3,163 3,126 784 1,483 1,375 73.78%
  QoQ % -16.70% 19.82% 1.18% 298.72% -47.13% 7.85% -
  Horiz. % 229.60% 275.64% 230.04% 227.35% 57.02% 107.85% 100.00%
Tax Rate 34.30 % 34.69 % 37.10 % 32.61 % 72.25 % 43.18 % 49.00 % -21.11%
  QoQ % -1.12% -6.50% 13.77% -54.87% 67.32% -11.88% -
  Horiz. % 70.00% 70.80% 75.71% 66.55% 147.45% 88.12% 100.00%
Total Cost 78,068 94,949 94,396 83,323 76,481 81,801 73,175 4.40%
  QoQ % -17.78% 0.59% 13.29% 8.95% -6.50% 11.79% -
  Horiz. % 106.69% 129.76% 129.00% 113.87% 104.52% 111.79% 100.00%
Net Worth 195,678 233,531 232,170 232,329 196,179 230,029 230,263 -10.26%
  QoQ % -16.21% 0.59% -0.07% 18.43% -14.72% -0.10% -
  Horiz. % 84.98% 101.42% 100.83% 100.90% 85.20% 99.90% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,913 - 3,912 - 3,923 - 3,289 12.24%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.97% 0.00% 118.95% 0.00% 119.28% 0.00% 100.00%
Div Payout % 123.96 % - % 123.71 % - % 500.46 % - % 239.23 % -35.41%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 51.82% 0.00% 51.71% 0.00% 209.20% 0.00% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 195,678 233,531 232,170 232,329 196,179 230,029 230,263 -10.26%
  QoQ % -16.21% 0.59% -0.07% 18.43% -14.72% -0.10% -
  Horiz. % 84.98% 101.42% 100.83% 100.90% 85.20% 99.90% 100.00%
NOSH 65,226 65,232 65,216 65,260 65,393 65,911 65,789 -0.57%
  QoQ % -0.01% 0.02% -0.07% -0.20% -0.79% 0.18% -
  Horiz. % 99.14% 99.15% 99.13% 99.20% 99.40% 100.18% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.70 % 3.84 % 3.24 % 3.62 % 1.01 % 1.78 % 1.84 % 59.11%
  QoQ % -3.65% 18.52% -10.50% 258.42% -43.26% -3.26% -
  Horiz. % 201.09% 208.70% 176.09% 196.74% 54.89% 96.74% 100.00%
ROE 1.61 % 1.62 % 1.36 % 1.35 % 0.40 % 0.64 % 0.60 % 92.75%
  QoQ % -0.62% 19.12% 0.74% 237.50% -37.50% 6.67% -
  Horiz. % 268.33% 270.00% 226.67% 225.00% 66.67% 106.67% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 124.29 151.37 149.59 132.47 118.15 126.36 113.32 6.34%
  QoQ % -17.89% 1.19% 12.92% 12.12% -6.50% 11.51% -
  Horiz. % 109.68% 133.58% 132.01% 116.90% 104.26% 111.51% 100.00%
EPS 4.84 5.81 4.85 4.79 1.20 2.25 2.09 74.77%
  QoQ % -16.70% 19.79% 1.25% 299.17% -46.67% 7.66% -
  Horiz. % 231.58% 277.99% 232.06% 229.19% 57.42% 107.66% 100.00%
DPS 6.00 0.00 6.00 0.00 6.00 0.00 5.00 12.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 0.00% 120.00% 0.00% 120.00% 0.00% 100.00%
NAPS 3.0000 3.5800 3.5600 3.5600 3.0000 3.4900 3.5000 -9.74%
  QoQ % -16.20% 0.56% 0.00% 18.67% -14.04% -0.29% -
  Horiz. % 85.71% 102.29% 101.71% 101.71% 85.71% 99.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 120.64 146.93 145.18 128.64 114.98 123.93 110.94 5.73%
  QoQ % -17.89% 1.21% 12.86% 11.88% -7.22% 11.71% -
  Horiz. % 108.74% 132.44% 130.86% 115.95% 103.64% 111.71% 100.00%
EPS 4.70 5.64 4.71 4.65 1.17 2.21 2.05 73.61%
  QoQ % -16.67% 19.75% 1.29% 297.44% -47.06% 7.80% -
  Horiz. % 229.27% 275.12% 229.76% 226.83% 57.07% 107.80% 100.00%
DPS 5.82 0.00 5.82 0.00 5.84 0.00 4.90 12.12%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.78% 0.00% 118.78% 0.00% 119.18% 0.00% 100.00%
NAPS 2.9119 3.4752 3.4549 3.4573 2.9193 3.4231 3.4265 -10.25%
  QoQ % -16.21% 0.59% -0.07% 18.43% -14.72% -0.10% -
  Horiz. % 84.98% 101.42% 100.83% 100.90% 85.20% 99.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.4800 2.5700 2.1600 2.2000 2.3000 2.1500 2.1500 -
P/RPS 2.00 1.70 1.44 1.66 1.95 1.70 1.90 3.47%
  QoQ % 17.65% 18.06% -13.25% -14.87% 14.71% -10.53% -
  Horiz. % 105.26% 89.47% 75.79% 87.37% 102.63% 89.47% 100.00%
P/EPS 51.24 44.23 44.54 45.93 191.84 95.56 102.87 -37.08%
  QoQ % 15.85% -0.70% -3.03% -76.06% 100.75% -7.11% -
  Horiz. % 49.81% 43.00% 43.30% 44.65% 186.49% 92.89% 100.00%
EY 1.95 2.26 2.25 2.18 0.52 1.05 0.97 59.08%
  QoQ % -13.72% 0.44% 3.21% 319.23% -50.48% 8.25% -
  Horiz. % 201.03% 232.99% 231.96% 224.74% 53.61% 108.25% 100.00%
DY 2.42 0.00 2.78 0.00 2.61 0.00 2.33 2.55%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.86% 0.00% 119.31% 0.00% 112.02% 0.00% 100.00%
P/NAPS 0.83 0.72 0.61 0.62 0.77 0.62 0.61 22.72%
  QoQ % 15.28% 18.03% -1.61% -19.48% 24.19% 1.64% -
  Horiz. % 136.07% 118.03% 100.00% 101.64% 126.23% 101.64% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 18/11/10 17/08/10 25/05/10 24/02/10 17/11/09 18/08/09 -
Price 2.3300 2.5000 2.4500 2.0200 2.0600 2.0000 2.3000 -
P/RPS 1.87 1.65 1.64 1.52 1.74 1.58 2.03 -5.31%
  QoQ % 13.33% 0.61% 7.89% -12.64% 10.13% -22.17% -
  Horiz. % 92.12% 81.28% 80.79% 74.88% 85.71% 77.83% 100.00%
P/EPS 48.14 43.03 50.52 42.17 171.82 88.89 110.05 -42.29%
  QoQ % 11.88% -14.83% 19.80% -75.46% 93.30% -19.23% -
  Horiz. % 43.74% 39.10% 45.91% 38.32% 156.13% 80.77% 100.00%
EY 2.08 2.32 1.98 2.37 0.58 1.13 0.91 73.26%
  QoQ % -10.34% 17.17% -16.46% 308.62% -48.67% 24.18% -
  Horiz. % 228.57% 254.95% 217.58% 260.44% 63.74% 124.18% 100.00%
DY 2.58 0.00 2.45 0.00 2.91 0.00 2.17 12.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.89% 0.00% 112.90% 0.00% 134.10% 0.00% 100.00%
P/NAPS 0.78 0.70 0.69 0.57 0.69 0.57 0.66 11.75%
  QoQ % 11.43% 1.45% 21.05% -17.39% 21.05% -13.64% -
  Horiz. % 118.18% 106.06% 104.55% 86.36% 104.55% 86.36% 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