Highlights

[WARISAN] YoY Quarter Result on 2010-12-31 [#4]

Stock [WARISAN]: WARISAN TC HOLDINGS BHD
Announcement Date 22-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -16.70%    YoY -     302.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 130,137 105,997 117,450 81,069 77,265 83,372 57,675 14.51%
  YoY % 22.77% -9.75% 44.88% 4.92% -7.33% 44.55% -
  Horiz. % 225.64% 183.78% 203.64% 140.56% 133.97% 144.55% 100.00%
PBT 22,143 18,709 5,605 4,568 2,825 1,641 4,161 32.10%
  YoY % 18.35% 233.79% 22.70% 61.70% 72.15% -60.56% -
  Horiz. % 532.16% 449.63% 134.70% 109.78% 67.89% 39.44% 100.00%
Tax -2,385 -1,951 -2,271 -1,567 -2,041 1,276 125 -
  YoY % -22.25% 14.09% -44.93% 23.22% -259.95% 920.80% -
  Horiz. % -1,908.00% -1,560.80% -1,816.80% -1,253.60% -1,632.80% 1,020.80% 100.00%
NP 19,758 16,758 3,334 3,001 784 2,917 4,286 28.98%
  YoY % 17.90% 402.64% 11.10% 282.78% -73.12% -31.94% -
  Horiz. % 460.99% 390.99% 77.79% 70.02% 18.29% 68.06% 100.00%
NP to SH 19,871 16,733 3,367 3,157 784 2,791 4,434 28.37%
  YoY % 18.75% 396.97% 6.65% 302.68% -71.91% -37.05% -
  Horiz. % 448.15% 377.38% 75.94% 71.20% 17.68% 62.95% 100.00%
Tax Rate 10.77 % 10.43 % 40.52 % 34.30 % 72.25 % -77.76 % -3.00 % -
  YoY % 3.26% -74.26% 18.13% -52.53% 192.91% -2,492.00% -
  Horiz. % -359.00% -347.67% -1,350.67% -1,143.33% -2,408.33% 2,592.00% 100.00%
Total Cost 110,379 89,239 114,116 78,068 76,481 80,455 53,389 12.86%
  YoY % 23.69% -21.80% 46.18% 2.08% -4.94% 50.70% -
  Horiz. % 206.74% 167.15% 213.74% 146.22% 143.25% 150.70% 100.00%
Net Worth 260,448 277,465 253,990 195,678 196,179 197,763 210,764 3.59%
  YoY % -6.13% 9.24% 29.80% -0.26% -0.80% -6.17% -
  Horiz. % 123.57% 131.65% 120.51% 92.84% 93.08% 93.83% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 2,930 3,907 3,907 3,913 3,923 3,296 3,313 -2.03%
  YoY % -25.02% 0.01% -0.15% -0.26% 19.04% -0.54% -
  Horiz. % 88.42% 117.93% 117.91% 118.10% 118.40% 99.46% 100.00%
Div Payout % 14.75 % 23.35 % 116.05 % 123.96 % 500.46 % 118.10 % 74.74 % -23.68%
  YoY % -36.83% -79.88% -6.38% -75.23% 323.76% 58.01% -
  Horiz. % 19.74% 31.24% 155.27% 165.85% 669.60% 158.01% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 260,448 277,465 253,990 195,678 196,179 197,763 210,764 3.59%
  YoY % -6.13% 9.24% 29.80% -0.26% -0.80% -6.17% -
  Horiz. % 123.57% 131.65% 120.51% 92.84% 93.08% 93.83% 100.00%
NOSH 65,112 65,132 65,125 65,226 65,393 65,921 66,278 -0.30%
  YoY % -0.03% 0.01% -0.15% -0.26% -0.80% -0.54% -
  Horiz. % 98.24% 98.27% 98.26% 98.41% 98.67% 99.46% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 15.18 % 15.81 % 2.84 % 3.70 % 1.01 % 3.50 % 7.43 % 12.63%
  YoY % -3.98% 456.69% -23.24% 266.34% -71.14% -52.89% -
  Horiz. % 204.31% 212.79% 38.22% 49.80% 13.59% 47.11% 100.00%
ROE 7.63 % 6.03 % 1.33 % 1.61 % 0.40 % 1.41 % 2.10 % 23.96%
  YoY % 26.53% 353.38% -17.39% 302.50% -71.63% -32.86% -
  Horiz. % 363.33% 287.14% 63.33% 76.67% 19.05% 67.14% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 199.87 162.74 180.34 124.29 118.15 126.47 87.02 14.85%
  YoY % 22.82% -9.76% 45.10% 5.20% -6.58% 45.33% -
  Horiz. % 229.68% 187.01% 207.24% 142.83% 135.77% 145.33% 100.00%
EPS 30.52 25.69 5.17 4.84 1.20 4.23 6.69 28.75%
  YoY % 18.80% 396.91% 6.82% 303.33% -71.63% -36.77% -
  Horiz. % 456.20% 384.01% 77.28% 72.35% 17.94% 63.23% 100.00%
DPS 4.50 6.00 6.00 6.00 6.00 5.00 5.00 -1.74%
  YoY % -25.00% 0.00% 0.00% 0.00% 20.00% 0.00% -
  Horiz. % 90.00% 120.00% 120.00% 120.00% 120.00% 100.00% 100.00%
NAPS 4.0000 4.2600 3.9000 3.0000 3.0000 3.0000 3.1800 3.89%
  YoY % -6.10% 9.23% 30.00% 0.00% 0.00% -5.66% -
  Horiz. % 125.79% 133.96% 122.64% 94.34% 94.34% 94.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 193.66 157.73 174.78 120.64 114.98 124.07 85.83 14.51%
  YoY % 22.78% -9.76% 44.88% 4.92% -7.33% 44.55% -
  Horiz. % 225.63% 183.77% 203.64% 140.56% 133.96% 144.55% 100.00%
EPS 29.57 24.90 5.01 4.70 1.17 4.15 6.60 28.37%
  YoY % 18.76% 397.01% 6.60% 301.71% -71.81% -37.12% -
  Horiz. % 448.03% 377.27% 75.91% 71.21% 17.73% 62.88% 100.00%
DPS 4.36 5.82 5.81 5.82 5.84 4.90 4.93 -2.03%
  YoY % -25.09% 0.17% -0.17% -0.34% 19.18% -0.61% -
  Horiz. % 88.44% 118.05% 117.85% 118.05% 118.46% 99.39% 100.00%
NAPS 3.8757 4.1290 3.7796 2.9119 2.9193 2.9429 3.1364 3.59%
  YoY % -6.13% 9.24% 29.80% -0.25% -0.80% -6.17% -
  Horiz. % 123.57% 131.65% 120.51% 92.84% 93.08% 93.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.9600 2.6100 2.4600 2.4800 2.3000 1.9400 1.8500 -
P/RPS 1.48 1.60 1.36 2.00 1.95 1.53 2.13 -5.88%
  YoY % -7.50% 17.65% -32.00% 2.56% 27.45% -28.17% -
  Horiz. % 69.48% 75.12% 63.85% 93.90% 91.55% 71.83% 100.00%
P/EPS 9.70 10.16 47.58 51.24 191.84 45.82 27.65 -16.01%
  YoY % -4.53% -78.65% -7.14% -73.29% 318.68% 65.71% -
  Horiz. % 35.08% 36.75% 172.08% 185.32% 693.82% 165.71% 100.00%
EY 10.31 9.84 2.10 1.95 0.52 2.18 3.62 19.04%
  YoY % 4.78% 368.57% 7.69% 275.00% -76.15% -39.78% -
  Horiz. % 284.81% 271.82% 58.01% 53.87% 14.36% 60.22% 100.00%
DY 1.52 2.30 2.44 2.42 2.61 2.58 2.70 -9.12%
  YoY % -33.91% -5.74% 0.83% -7.28% 1.16% -4.44% -
  Horiz. % 56.30% 85.19% 90.37% 89.63% 96.67% 95.56% 100.00%
P/NAPS 0.74 0.61 0.63 0.83 0.77 0.65 0.58 4.14%
  YoY % 21.31% -3.17% -24.10% 7.79% 18.46% 12.07% -
  Horiz. % 127.59% 105.17% 108.62% 143.10% 132.76% 112.07% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 26/02/13 27/02/12 22/02/11 24/02/10 20/02/09 25/02/08 -
Price 3.3000 2.4500 2.6200 2.3300 2.0600 2.0000 2.2000 -
P/RPS 1.65 1.51 1.45 1.87 1.74 1.58 2.53 -6.87%
  YoY % 9.27% 4.14% -22.46% 7.47% 10.13% -37.55% -
  Horiz. % 65.22% 59.68% 57.31% 73.91% 68.77% 62.45% 100.00%
P/EPS 10.81 9.54 50.68 48.14 171.82 47.24 32.88 -16.91%
  YoY % 13.31% -81.18% 5.28% -71.98% 263.72% 43.67% -
  Horiz. % 32.88% 29.01% 154.14% 146.41% 522.57% 143.67% 100.00%
EY 9.25 10.49 1.97 2.08 0.58 2.12 3.04 20.36%
  YoY % -11.82% 432.49% -5.29% 258.62% -72.64% -30.26% -
  Horiz. % 304.28% 345.07% 64.80% 68.42% 19.08% 69.74% 100.00%
DY 1.36 2.45 2.29 2.58 2.91 2.50 2.27 -8.18%
  YoY % -44.49% 6.99% -11.24% -11.34% 16.40% 10.13% -
  Horiz. % 59.91% 107.93% 100.88% 113.66% 128.19% 110.13% 100.00%
P/NAPS 0.83 0.58 0.67 0.78 0.69 0.67 0.69 3.12%
  YoY % 43.10% -13.43% -14.10% 13.04% 2.99% -2.90% -
  Horiz. % 120.29% 84.06% 97.10% 113.04% 100.00% 97.10% 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.
 


 

374  350  545  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.015 
 EKOVEST 0.86+0.06 
 GPACKET-WB 0.12+0.015 
 ARMADA 0.250.00 
 KNM-WB 0.29+0.055 
 VELESTO-WA 0.15+0.05 
 IWCITY 1.06+0.075 
 NETX 0.0150.00 
 VELESTO 0.33+0.03 
 SAPNRG 0.31+0.01 
Partners & Brokers