[WARISAN] QoQ Annualized Quarter Result on 30-Jun-2009 [#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- -28.37%
YoY- -51.72%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 345,796 307,732 307,289 294,366 290,532 368,173 320,329 5.23%
PBT 18,556 12,044 12,292 13,218 15,652 21,899 25,060 -18.16%
Tax -6,052 -5,224 -4,244 -4,112 -2,940 -5,240 -6,737 -6.90%
NP 12,504 6,820 8,048 9,106 12,712 16,659 18,322 -22.50%
-
NP to SH 12,504 6,820 8,048 9,106 12,712 16,811 18,693 -23.53%
-
Tax Rate 32.61% 43.37% 34.53% 31.11% 18.78% 23.93% 26.88% -
Total Cost 333,292 300,912 299,241 285,260 277,820 351,514 302,006 6.79%
-
Net Worth 232,329 228,705 229,723 230,615 232,086 229,437 219,662 3.81%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 7,229 4,388 6,589 - 6,612 4,410 -
Div Payout % - 106.00% 54.53% 72.36% - 39.33% 23.60% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 232,329 228,705 229,723 230,615 232,086 229,437 219,662 3.81%
NOSH 65,260 65,719 65,823 65,890 65,933 66,120 66,163 -0.91%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.62% 2.22% 2.62% 3.09% 4.38% 4.52% 5.72% -
ROE 5.38% 2.98% 3.50% 3.95% 5.48% 7.33% 8.51% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 529.87 468.25 466.84 446.75 440.64 556.82 484.15 6.20%
EPS 19.16 10.37 12.23 13.82 19.28 25.43 28.25 -22.82%
DPS 0.00 11.00 6.67 10.00 0.00 10.00 6.67 -
NAPS 3.56 3.48 3.49 3.50 3.52 3.47 3.32 4.76%
Adjusted Per Share Value based on latest NOSH - 65,789
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 514.58 457.93 457.28 438.04 432.34 547.88 476.68 5.23%
EPS 18.61 10.15 11.98 13.55 18.92 25.02 27.82 -23.53%
DPS 0.00 10.76 6.53 9.81 0.00 9.84 6.56 -
NAPS 3.4573 3.4034 3.4185 3.4318 3.4537 3.4143 3.2688 3.81%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.20 2.30 2.15 2.15 1.70 1.94 2.00 -
P/RPS 0.42 0.49 0.46 0.48 0.39 0.35 0.41 1.62%
P/EPS 11.48 22.16 17.58 15.56 8.82 7.63 7.08 38.05%
EY 8.71 4.51 5.69 6.43 11.34 13.11 14.13 -27.59%
DY 0.00 4.78 3.10 4.65 0.00 5.15 3.33 -
P/NAPS 0.62 0.66 0.62 0.61 0.48 0.56 0.60 2.21%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 24/02/10 17/11/09 18/08/09 26/05/09 20/02/09 18/11/08 -
Price 2.02 2.06 2.00 2.30 2.10 2.00 1.70 -
P/RPS 0.38 0.44 0.43 0.51 0.48 0.36 0.35 5.64%
P/EPS 10.54 19.85 16.36 16.64 10.89 7.87 6.02 45.31%
EY 9.49 5.04 6.11 6.01 9.18 12.71 16.62 -31.19%
DY 0.00 5.34 3.33 4.35 0.00 5.00 3.92 -
P/NAPS 0.57 0.59 0.57 0.66 0.60 0.58 0.51 7.70%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment