Highlights

[WARISAN] YoY Quarter Result on 2009-06-30 [#2]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 18-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -56.73%    YoY -     -55.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 131,417 133,641 97,559 74,550 93,999 61,951 53,539 16.13%
  YoY % -1.66% 36.98% 30.86% -20.69% 51.73% 15.71% -
  Horiz. % 245.46% 249.61% 182.22% 139.24% 175.57% 115.71% 100.00%
PBT 8,236 6,930 5,029 2,696 5,870 4,691 9,771 -2.81%
  YoY % 18.85% 37.80% 86.54% -54.07% 25.13% -51.99% -
  Horiz. % 84.29% 70.92% 51.47% 27.59% 60.08% 48.01% 100.00%
Tax -3,253 -2,810 -1,866 -1,321 -2,854 -1,067 -153 66.37%
  YoY % -15.77% -50.59% -41.26% 53.71% -167.48% -597.39% -
  Horiz. % 2,126.14% 1,836.60% 1,219.61% 863.40% 1,865.36% 697.39% 100.00%
NP 4,983 4,120 3,163 1,375 3,016 3,624 9,618 -10.37%
  YoY % 20.95% 30.26% 130.04% -54.41% -16.78% -62.32% -
  Horiz. % 51.81% 42.84% 32.89% 14.30% 31.36% 37.68% 100.00%
NP to SH 4,986 4,113 3,163 1,375 3,078 3,658 9,671 -10.44%
  YoY % 21.23% 30.03% 130.04% -55.33% -15.86% -62.18% -
  Horiz. % 51.56% 42.53% 32.71% 14.22% 31.83% 37.82% 100.00%
Tax Rate 39.50 % 40.55 % 37.10 % 49.00 % 48.62 % 22.75 % 1.57 % 71.09%
  YoY % -2.59% 9.30% -24.29% 0.78% 113.71% 1,349.04% -
  Horiz. % 2,515.92% 2,582.80% 2,363.06% 3,121.02% 3,096.82% 1,449.04% 100.00%
Total Cost 126,434 129,521 94,396 73,175 90,983 58,327 43,921 19.25%
  YoY % -2.38% 37.21% 29.00% -19.57% 55.99% 32.80% -
  Horiz. % 287.87% 294.90% 214.92% 166.61% 207.15% 132.80% 100.00%
Net Worth 260,054 236,611 232,170 230,263 217,221 204,182 194,226 4.98%
  YoY % 9.91% 1.91% 0.83% 6.00% 6.39% 5.13% -
  Horiz. % 133.89% 121.82% 119.54% 118.55% 111.84% 105.13% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 3,910 3,910 3,912 3,289 3,311 2,660 2,688 6.44%
  YoY % -0.01% -0.05% 18.95% -0.66% 24.47% -1.04% -
  Horiz. % 145.47% 145.48% 145.56% 122.36% 123.18% 98.96% 100.00%
Div Payout % 78.43 % 95.09 % 123.71 % 239.23 % 107.58 % 72.73 % 27.80 % 18.85%
  YoY % -17.52% -23.13% -48.29% 122.37% 47.92% 161.62% -
  Horiz. % 282.12% 342.05% 445.00% 860.54% 386.98% 261.62% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 260,054 236,611 232,170 230,263 217,221 204,182 194,226 4.98%
  YoY % 9.91% 1.91% 0.83% 6.00% 6.39% 5.13% -
  Horiz. % 133.89% 121.82% 119.54% 118.55% 111.84% 105.13% 100.00%
NOSH 65,176 65,182 65,216 65,789 66,226 66,509 67,206 -0.51%
  YoY % -0.01% -0.05% -0.87% -0.66% -0.43% -1.04% -
  Horiz. % 96.98% 96.99% 97.04% 97.89% 98.54% 98.96% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.79 % 3.08 % 3.24 % 1.84 % 3.21 % 5.85 % 17.96 % -22.82%
  YoY % 23.05% -4.94% 76.09% -42.68% -45.13% -67.43% -
  Horiz. % 21.10% 17.15% 18.04% 10.24% 17.87% 32.57% 100.00%
ROE 1.92 % 1.74 % 1.36 % 0.60 % 1.42 % 1.79 % 4.98 % -14.68%
  YoY % 10.34% 27.94% 126.67% -57.75% -20.67% -64.06% -
  Horiz. % 38.55% 34.94% 27.31% 12.05% 28.51% 35.94% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 201.63 205.03 149.59 113.32 141.94 93.15 79.66 16.72%
  YoY % -1.66% 37.06% 32.01% -20.16% 52.38% 16.93% -
  Horiz. % 253.11% 257.38% 187.79% 142.25% 178.18% 116.93% 100.00%
EPS 7.65 6.31 4.85 2.09 4.65 5.50 14.39 -9.99%
  YoY % 21.24% 30.10% 132.06% -55.05% -15.45% -61.78% -
  Horiz. % 53.16% 43.85% 33.70% 14.52% 32.31% 38.22% 100.00%
DPS 6.00 6.00 6.00 5.00 5.00 4.00 4.00 6.98%
  YoY % 0.00% 0.00% 20.00% 0.00% 25.00% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 125.00% 125.00% 100.00% 100.00%
NAPS 3.9900 3.6300 3.5600 3.5000 3.2800 3.0700 2.8900 5.52%
  YoY % 9.92% 1.97% 1.71% 6.71% 6.84% 6.23% -
  Horiz. % 138.06% 125.61% 123.18% 121.11% 113.49% 106.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 195.56 198.87 145.18 110.94 139.88 92.19 79.67 16.13%
  YoY % -1.66% 36.98% 30.86% -20.69% 51.73% 15.71% -
  Horiz. % 245.46% 249.62% 182.23% 139.25% 175.57% 115.71% 100.00%
EPS 7.42 6.12 4.71 2.05 4.58 5.44 14.39 -10.44%
  YoY % 21.24% 29.94% 129.76% -55.24% -15.81% -62.20% -
  Horiz. % 51.56% 42.53% 32.73% 14.25% 31.83% 37.80% 100.00%
DPS 5.82 5.82 5.82 4.90 4.93 3.96 4.00 6.44%
  YoY % 0.00% 0.00% 18.78% -0.61% 24.49% -1.00% -
  Horiz. % 145.50% 145.50% 145.50% 122.50% 123.25% 99.00% 100.00%
NAPS 3.8699 3.5210 3.4549 3.4265 3.2325 3.0384 2.8903 4.98%
  YoY % 9.91% 1.91% 0.83% 6.00% 6.39% 5.12% -
  Horiz. % 133.89% 121.82% 119.53% 118.55% 111.84% 105.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.2700 2.5000 2.1600 2.1500 2.0100 1.8300 1.7400 -
P/RPS 1.13 1.22 1.44 1.90 1.42 1.96 2.18 -10.36%
  YoY % -7.38% -15.28% -24.21% 33.80% -27.55% -10.09% -
  Horiz. % 51.83% 55.96% 66.06% 87.16% 65.14% 89.91% 100.00%
P/EPS 29.67 39.62 44.54 102.87 43.25 33.27 12.09 16.12%
  YoY % -25.11% -11.05% -56.70% 137.85% 30.00% 175.19% -
  Horiz. % 245.41% 327.71% 368.40% 850.87% 357.73% 275.19% 100.00%
EY 3.37 2.52 2.25 0.97 2.31 3.01 8.27 -13.88%
  YoY % 33.73% 12.00% 131.96% -58.01% -23.26% -63.60% -
  Horiz. % 40.75% 30.47% 27.21% 11.73% 27.93% 36.40% 100.00%
DY 2.64 2.40 2.78 2.33 2.49 2.19 2.30 2.32%
  YoY % 10.00% -13.67% 19.31% -6.43% 13.70% -4.78% -
  Horiz. % 114.78% 104.35% 120.87% 101.30% 108.26% 95.22% 100.00%
P/NAPS 0.57 0.69 0.61 0.61 0.61 0.60 0.60 -0.85%
  YoY % -17.39% 13.11% 0.00% 0.00% 1.67% 0.00% -
  Horiz. % 95.00% 115.00% 101.67% 101.67% 101.67% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 14/08/12 16/08/11 17/08/10 18/08/09 28/08/08 15/08/07 16/08/06 -
Price 2.5100 2.3400 2.4500 2.3000 1.9000 1.8400 1.6300 -
P/RPS 1.24 1.14 1.64 2.03 1.34 1.98 2.05 -8.03%
  YoY % 8.77% -30.49% -19.21% 51.49% -32.32% -3.41% -
  Horiz. % 60.49% 55.61% 80.00% 99.02% 65.37% 96.59% 100.00%
P/EPS 32.81 37.08 50.52 110.05 40.88 33.45 11.33 19.37%
  YoY % -11.52% -26.60% -54.09% 169.20% 22.21% 195.23% -
  Horiz. % 289.59% 327.27% 445.90% 971.32% 360.81% 295.23% 100.00%
EY 3.05 2.70 1.98 0.91 2.45 2.99 8.83 -16.22%
  YoY % 12.96% 36.36% 117.58% -62.86% -18.06% -66.14% -
  Horiz. % 34.54% 30.58% 22.42% 10.31% 27.75% 33.86% 100.00%
DY 2.39 2.56 2.45 2.17 2.63 2.17 2.45 -0.41%
  YoY % -6.64% 4.49% 12.90% -17.49% 21.20% -11.43% -
  Horiz. % 97.55% 104.49% 100.00% 88.57% 107.35% 88.57% 100.00%
P/NAPS 0.63 0.64 0.69 0.66 0.58 0.60 0.56 1.98%
  YoY % -1.56% -7.25% 4.55% 13.79% -3.33% 7.14% -
  Horiz. % 112.50% 114.29% 123.21% 117.86% 103.57% 107.14% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers