Highlights

[WARISAN] YoY 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?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 105,997 117,450 81,069 77,265 83,372 57,675 41,552 16.88%
  YoY % -9.75% 44.88% 4.92% -7.33% 44.55% 38.80% -
  Horiz. % 255.09% 282.66% 195.10% 185.95% 200.64% 138.80% 100.00%
PBT 18,709 5,605 4,568 2,825 1,641 4,161 2,571 39.16%
  YoY % 233.79% 22.70% 61.70% 72.15% -60.56% 61.84% -
  Horiz. % 727.69% 218.01% 177.67% 109.88% 63.83% 161.84% 100.00%
Tax -1,951 -2,271 -1,567 -2,041 1,276 125 -174 49.55%
  YoY % 14.09% -44.93% 23.22% -259.95% 920.80% 171.84% -
  Horiz. % 1,121.26% 1,305.17% 900.57% 1,172.99% -733.33% -71.84% 100.00%
NP 16,758 3,334 3,001 784 2,917 4,286 2,397 38.24%
  YoY % 402.64% 11.10% 282.78% -73.12% -31.94% 78.81% -
  Horiz. % 699.12% 139.09% 125.20% 32.71% 121.69% 178.81% 100.00%
NP to SH 16,733 3,367 3,157 784 2,791 4,434 2,420 37.99%
  YoY % 396.97% 6.65% 302.68% -71.91% -37.05% 83.22% -
  Horiz. % 691.45% 139.13% 130.45% 32.40% 115.33% 183.22% 100.00%
Tax Rate 10.43 % 40.52 % 34.30 % 72.25 % -77.76 % -3.00 % 6.77 % 7.46%
  YoY % -74.26% 18.13% -52.53% 192.91% -2,492.00% -144.31% -
  Horiz. % 154.06% 598.52% 506.65% 1,067.21% -1,148.60% -44.31% 100.00%
Total Cost 89,239 114,116 78,068 76,481 80,455 53,389 39,155 14.70%
  YoY % -21.80% 46.18% 2.08% -4.94% 50.70% 36.35% -
  Horiz. % 227.91% 291.45% 199.38% 195.33% 205.48% 136.35% 100.00%
Net Worth 277,465 253,990 195,678 196,179 197,763 210,764 199,767 5.62%
  YoY % 9.24% 29.80% -0.26% -0.80% -6.17% 5.50% -
  Horiz. % 138.89% 127.14% 97.95% 98.20% 99.00% 105.50% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,907 3,907 3,913 3,923 3,296 3,313 3,351 2.59%
  YoY % 0.01% -0.15% -0.26% 19.04% -0.54% -1.13% -
  Horiz. % 116.59% 116.58% 116.76% 117.06% 98.34% 98.87% 100.00%
Div Payout % 23.35 % 116.05 % 123.96 % 500.46 % 118.10 % 74.74 % 138.50 % -25.65%
  YoY % -79.88% -6.38% -75.23% 323.76% 58.01% -46.04% -
  Horiz. % 16.86% 83.79% 89.50% 361.34% 85.27% 53.96% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 277,465 253,990 195,678 196,179 197,763 210,764 199,767 5.62%
  YoY % 9.24% 29.80% -0.26% -0.80% -6.17% 5.50% -
  Horiz. % 138.89% 127.14% 97.95% 98.20% 99.00% 105.50% 100.00%
NOSH 65,132 65,125 65,226 65,393 65,921 66,278 67,036 -0.48%
  YoY % 0.01% -0.15% -0.26% -0.80% -0.54% -1.13% -
  Horiz. % 97.16% 97.15% 97.30% 97.55% 98.34% 98.87% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 15.81 % 2.84 % 3.70 % 1.01 % 3.50 % 7.43 % 5.77 % 18.27%
  YoY % 456.69% -23.24% 266.34% -71.14% -52.89% 28.77% -
  Horiz. % 274.00% 49.22% 64.12% 17.50% 60.66% 128.77% 100.00%
ROE 6.03 % 1.33 % 1.61 % 0.40 % 1.41 % 2.10 % 1.21 % 30.66%
  YoY % 353.38% -17.39% 302.50% -71.63% -32.86% 73.55% -
  Horiz. % 498.35% 109.92% 133.06% 33.06% 116.53% 173.55% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 162.74 180.34 124.29 118.15 126.47 87.02 61.98 17.44%
  YoY % -9.76% 45.10% 5.20% -6.58% 45.33% 40.40% -
  Horiz. % 262.57% 290.96% 200.53% 190.63% 204.05% 140.40% 100.00%
EPS 25.69 5.17 4.84 1.20 4.23 6.69 3.61 38.65%
  YoY % 396.91% 6.82% 303.33% -71.63% -36.77% 85.32% -
  Horiz. % 711.63% 143.21% 134.07% 33.24% 117.17% 185.32% 100.00%
DPS 6.00 6.00 6.00 6.00 5.00 5.00 5.00 3.08%
  YoY % 0.00% 0.00% 0.00% 20.00% 0.00% 0.00% -
  Horiz. % 120.00% 120.00% 120.00% 120.00% 100.00% 100.00% 100.00%
NAPS 4.2600 3.9000 3.0000 3.0000 3.0000 3.1800 2.9800 6.13%
  YoY % 9.23% 30.00% 0.00% 0.00% -5.66% 6.71% -
  Horiz. % 142.95% 130.87% 100.67% 100.67% 100.67% 106.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 157.73 174.78 120.64 114.98 124.07 85.83 61.83 16.88%
  YoY % -9.76% 44.88% 4.92% -7.33% 44.55% 38.82% -
  Horiz. % 255.10% 282.68% 195.12% 185.96% 200.66% 138.82% 100.00%
EPS 24.90 5.01 4.70 1.17 4.15 6.60 3.60 37.99%
  YoY % 397.01% 6.60% 301.71% -71.81% -37.12% 83.33% -
  Horiz. % 691.67% 139.17% 130.56% 32.50% 115.28% 183.33% 100.00%
DPS 5.82 5.81 5.82 5.84 4.90 4.93 4.99 2.60%
  YoY % 0.17% -0.17% -0.34% 19.18% -0.61% -1.20% -
  Horiz. % 116.63% 116.43% 116.63% 117.03% 98.20% 98.80% 100.00%
NAPS 4.1290 3.7796 2.9119 2.9193 2.9429 3.1364 2.9727 5.62%
  YoY % 9.24% 29.80% -0.25% -0.80% -6.17% 5.51% -
  Horiz. % 138.90% 127.14% 97.95% 98.20% 99.00% 105.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.6100 2.4600 2.4800 2.3000 1.9400 1.8500 1.6700 -
P/RPS 1.60 1.36 2.00 1.95 1.53 2.13 2.69 -8.29%
  YoY % 17.65% -32.00% 2.56% 27.45% -28.17% -20.82% -
  Horiz. % 59.48% 50.56% 74.35% 72.49% 56.88% 79.18% 100.00%
P/EPS 10.16 47.58 51.24 191.84 45.82 27.65 46.26 -22.31%
  YoY % -78.65% -7.14% -73.29% 318.68% 65.71% -40.23% -
  Horiz. % 21.96% 102.85% 110.77% 414.70% 99.05% 59.77% 100.00%
EY 9.84 2.10 1.95 0.52 2.18 3.62 2.16 28.72%
  YoY % 368.57% 7.69% 275.00% -76.15% -39.78% 67.59% -
  Horiz. % 455.56% 97.22% 90.28% 24.07% 100.93% 167.59% 100.00%
DY 2.30 2.44 2.42 2.61 2.58 2.70 2.99 -4.27%
  YoY % -5.74% 0.83% -7.28% 1.16% -4.44% -9.70% -
  Horiz. % 76.92% 81.61% 80.94% 87.29% 86.29% 90.30% 100.00%
P/NAPS 0.61 0.63 0.83 0.77 0.65 0.58 0.56 1.43%
  YoY % -3.17% -24.10% 7.79% 18.46% 12.07% 3.57% -
  Horiz. % 108.93% 112.50% 148.21% 137.50% 116.07% 103.57% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 22/02/11 24/02/10 20/02/09 25/02/08 26/02/07 -
Price 2.4500 2.6200 2.3300 2.0600 2.0000 2.2000 1.9200 -
P/RPS 1.51 1.45 1.87 1.74 1.58 2.53 3.10 -11.29%
  YoY % 4.14% -22.46% 7.47% 10.13% -37.55% -18.39% -
  Horiz. % 48.71% 46.77% 60.32% 56.13% 50.97% 81.61% 100.00%
P/EPS 9.54 50.68 48.14 171.82 47.24 32.88 53.19 -24.88%
  YoY % -81.18% 5.28% -71.98% 263.72% 43.67% -38.18% -
  Horiz. % 17.94% 95.28% 90.51% 323.03% 88.81% 61.82% 100.00%
EY 10.49 1.97 2.08 0.58 2.12 3.04 1.88 33.14%
  YoY % 432.49% -5.29% 258.62% -72.64% -30.26% 61.70% -
  Horiz. % 557.98% 104.79% 110.64% 30.85% 112.77% 161.70% 100.00%
DY 2.45 2.29 2.58 2.91 2.50 2.27 2.60 -0.98%
  YoY % 6.99% -11.24% -11.34% 16.40% 10.13% -12.69% -
  Horiz. % 94.23% 88.08% 99.23% 111.92% 96.15% 87.31% 100.00%
P/NAPS 0.58 0.67 0.78 0.69 0.67 0.69 0.64 -1.63%
  YoY % -13.43% -14.10% 13.04% 2.99% -2.90% 7.81% -
  Horiz. % 90.62% 104.69% 121.88% 107.81% 104.69% 107.81% 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