Highlights

[WARISAN] YoY 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?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 100,112 107,301 92,994 86,449 72,633 89,477 59,358 9.09%
  YoY % -6.70% 15.38% 7.57% 19.02% -18.82% 50.74% -
  Horiz. % 168.66% 180.77% 156.67% 145.64% 122.36% 150.74% 100.00%
PBT 4,387 5,504 3,946 4,639 3,913 7,861 5,165 -2.68%
  YoY % -20.29% 39.48% -14.94% 18.55% -50.22% 52.20% -
  Horiz. % 84.94% 106.56% 76.40% 89.82% 75.76% 152.20% 100.00%
Tax -1,577 -1,362 -1,851 -1,513 -735 -1,598 -968 8.47%
  YoY % -15.79% 26.42% -22.34% -105.85% 54.01% -65.08% -
  Horiz. % 162.91% 140.70% 191.22% 156.30% 75.93% 165.08% 100.00%
NP 2,810 4,142 2,095 3,126 3,178 6,263 4,197 -6.46%
  YoY % -32.16% 97.71% -32.98% -1.64% -49.26% 49.23% -
  Horiz. % 66.95% 98.69% 49.92% 74.48% 75.72% 149.23% 100.00%
NP to SH 2,843 4,123 2,141 3,126 3,178 6,353 4,232 -6.41%
  YoY % -31.05% 92.57% -31.51% -1.64% -49.98% 50.12% -
  Horiz. % 67.18% 97.42% 50.59% 73.87% 75.09% 150.12% 100.00%
Tax Rate 35.95 % 24.75 % 46.91 % 32.61 % 18.78 % 20.33 % 18.74 % 11.46%
  YoY % 45.25% -47.24% 43.85% 73.64% -7.62% 8.48% -
  Horiz. % 191.84% 132.07% 250.32% 174.01% 100.21% 108.48% 100.00%
Total Cost 97,302 103,159 90,899 83,323 69,455 83,214 55,161 9.91%
  YoY % -5.68% 13.49% 9.09% 19.97% -16.53% 50.86% -
  Horiz. % 176.40% 187.01% 164.79% 151.05% 125.91% 150.86% 100.00%
Net Worth 272,589 257,280 235,640 232,329 232,086 216,624 203,564 4.98%
  YoY % 5.95% 9.18% 1.43% 0.10% 7.14% 6.42% -
  Horiz. % 133.91% 126.39% 115.76% 114.13% 114.01% 106.42% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 272,589 257,280 235,640 232,329 232,086 216,624 203,564 4.98%
  YoY % 5.95% 9.18% 1.43% 0.10% 7.14% 6.42% -
  Horiz. % 133.91% 126.39% 115.76% 114.13% 114.01% 106.42% 100.00%
NOSH 65,057 65,134 65,274 65,260 65,933 66,246 66,962 -0.48%
  YoY % -0.12% -0.21% 0.02% -1.02% -0.47% -1.07% -
  Horiz. % 97.16% 97.27% 97.48% 97.46% 98.46% 98.93% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.81 % 3.86 % 2.25 % 3.62 % 4.38 % 7.00 % 7.07 % -14.24%
  YoY % -27.20% 71.56% -37.85% -17.35% -37.43% -0.99% -
  Horiz. % 39.75% 54.60% 31.82% 51.20% 61.95% 99.01% 100.00%
ROE 1.04 % 1.60 % 0.91 % 1.35 % 1.37 % 2.93 % 2.08 % -10.90%
  YoY % -35.00% 75.82% -32.59% -1.46% -53.24% 40.87% -
  Horiz. % 50.00% 76.92% 43.75% 64.90% 65.87% 140.87% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 153.88 164.74 142.47 132.47 110.16 135.07 88.64 9.62%
  YoY % -6.59% 15.63% 7.55% 20.25% -18.44% 52.38% -
  Horiz. % 173.60% 185.85% 160.73% 149.45% 124.28% 152.38% 100.00%
EPS 4.37 6.33 3.28 4.79 4.82 9.59 6.32 -5.96%
  YoY % -30.96% 92.99% -31.52% -0.62% -49.74% 51.74% -
  Horiz. % 69.15% 100.16% 51.90% 75.79% 76.27% 151.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.1900 3.9500 3.6100 3.5600 3.5200 3.2700 3.0400 5.49%
  YoY % 6.08% 9.42% 1.40% 1.14% 7.65% 7.57% -
  Horiz. % 137.83% 129.93% 118.75% 117.11% 115.79% 107.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 67,200
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 148.98 159.67 138.38 128.64 108.08 133.15 88.33 9.09%
  YoY % -6.70% 15.39% 7.57% 19.02% -18.83% 50.74% -
  Horiz. % 168.66% 180.77% 156.66% 145.64% 122.36% 150.74% 100.00%
EPS 4.23 6.14 3.19 4.65 4.73 9.45 6.30 -6.42%
  YoY % -31.11% 92.48% -31.40% -1.69% -49.95% 50.00% -
  Horiz. % 67.14% 97.46% 50.63% 73.81% 75.08% 150.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.0564 3.8286 3.5066 3.4573 3.4537 3.2236 3.0292 4.98%
  YoY % 5.95% 9.18% 1.43% 0.10% 7.14% 6.42% -
  Horiz. % 133.91% 126.39% 115.76% 114.13% 114.01% 106.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.6000 2.6900 2.4100 2.2000 1.7000 2.2000 1.8400 -
P/RPS 1.69 1.63 1.69 1.66 1.54 1.63 2.08 -3.40%
  YoY % 3.68% -3.55% 1.81% 7.79% -5.52% -21.63% -
  Horiz. % 81.25% 78.37% 81.25% 79.81% 74.04% 78.37% 100.00%
P/EPS 59.50 42.50 73.48 45.93 35.27 22.94 29.11 12.64%
  YoY % 40.00% -42.16% 59.98% 30.22% 53.75% -21.20% -
  Horiz. % 204.40% 146.00% 252.42% 157.78% 121.16% 78.80% 100.00%
EY 1.68 2.35 1.36 2.18 2.84 4.36 3.43 -11.21%
  YoY % -28.51% 72.79% -37.61% -23.24% -34.86% 27.11% -
  Horiz. % 48.98% 68.51% 39.65% 63.56% 82.80% 127.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.62 0.68 0.67 0.62 0.48 0.67 0.61 0.27%
  YoY % -8.82% 1.49% 8.06% 29.17% -28.36% 9.84% -
  Horiz. % 101.64% 111.48% 109.84% 101.64% 78.69% 109.84% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 14/05/13 16/05/12 19/05/11 25/05/10 26/05/09 27/05/08 23/05/07 -
Price 2.7800 2.4500 2.5800 2.0200 2.1000 1.9300 1.7300 -
P/RPS 1.81 1.49 1.81 1.52 1.91 1.43 1.95 -1.23%
  YoY % 21.48% -17.68% 19.08% -20.42% 33.57% -26.67% -
  Horiz. % 92.82% 76.41% 92.82% 77.95% 97.95% 73.33% 100.00%
P/EPS 63.62 38.70 78.66 42.17 43.57 20.13 27.37 15.08%
  YoY % 64.39% -50.80% 86.53% -3.21% 116.44% -26.45% -
  Horiz. % 232.44% 141.40% 287.39% 154.07% 159.19% 73.55% 100.00%
EY 1.57 2.58 1.27 2.37 2.30 4.97 3.65 -13.11%
  YoY % -39.15% 103.15% -46.41% 3.04% -53.72% 36.16% -
  Horiz. % 43.01% 70.68% 34.79% 64.93% 63.01% 136.16% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.66 0.62 0.71 0.57 0.60 0.59 0.57 2.47%
  YoY % 6.45% -12.68% 24.56% -5.00% 1.69% 3.51% -
  Horiz. % 115.79% 108.77% 124.56% 100.00% 105.26% 103.51% 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.
 


 

171  149  493  1369 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 ISTONE 0.23-0.015 
 NETX 0.0150.00 
 KNM 0.385-0.005 
 HOMERIZ-WB 0.28-0.025 
 GPACKET 0.435+0.03 
 ARMADA 0.23-0.01 
 IMPIANA 0.0250.00 
 HSI-H6R 0.39+0.025 
 PCHEM-C33 0.03-0.01 
Partners & Brokers