[WARISAN] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 17.19%
YoY- 0.84%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 214,334 214,512 263,153 290,245 271,338 258,824 268,980 -14.08%
PBT 27,718 16,352 26,394 23,673 20,264 19,816 21,196 19.64%
Tax -2,846 -5,080 -3,725 -4,797 -4,192 -4,132 -6,810 -44.19%
NP 24,872 11,272 22,669 18,876 16,072 15,684 14,386 44.19%
-
NP to SH 24,982 11,280 22,664 18,828 16,066 15,684 14,386 44.62%
-
Tax Rate 10.27% 31.07% 14.11% 20.26% 20.69% 20.85% 32.13% -
Total Cost 189,462 203,240 240,484 271,369 255,266 243,140 254,594 -17.92%
-
Net Worth 194,184 188,000 185,451 175,420 171,415 170,156 165,966 11.06%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 5,375 - 6,047 2,688 4,033 - 4,703 9.33%
Div Payout % 21.52% - 26.68% 14.28% 25.10% - 32.70% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 194,184 188,000 185,451 175,420 171,415 170,156 165,966 11.06%
NOSH 67,192 67,142 67,192 67,210 67,221 67,255 67,192 0.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.60% 5.25% 8.61% 6.50% 5.92% 6.06% 5.35% -
ROE 12.87% 6.00% 12.22% 10.73% 9.37% 9.22% 8.67% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 318.99 319.49 391.64 431.84 403.65 384.84 400.31 -14.08%
EPS 37.18 16.80 33.73 28.01 23.90 23.32 21.41 44.62%
DPS 8.00 0.00 9.00 4.00 6.00 0.00 7.00 9.33%
NAPS 2.89 2.80 2.76 2.61 2.55 2.53 2.47 11.06%
Adjusted Per Share Value based on latest NOSH - 67,196
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 318.95 319.21 391.60 431.91 403.78 385.15 400.27 -14.08%
EPS 37.18 16.79 33.73 28.02 23.91 23.34 21.41 44.62%
DPS 8.00 0.00 9.00 4.00 6.00 0.00 7.00 9.33%
NAPS 2.8897 2.7976 2.7597 2.6104 2.5508 2.5321 2.4697 11.07%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.74 1.62 1.53 1.67 1.69 1.74 1.79 -
P/RPS 0.55 0.51 0.39 0.39 0.42 0.45 0.45 14.35%
P/EPS 4.68 9.64 4.54 5.96 7.07 7.46 8.36 -32.14%
EY 21.37 10.37 22.05 16.77 14.14 13.40 11.96 47.40%
DY 4.60 0.00 5.88 2.40 3.55 0.00 3.91 11.47%
P/NAPS 0.60 0.58 0.55 0.64 0.66 0.69 0.72 -11.47%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 16/08/06 25/05/06 24/02/06 22/11/05 18/08/05 18/05/05 25/02/05 -
Price 1.63 1.73 1.52 1.58 1.68 1.69 1.92 -
P/RPS 0.51 0.54 0.39 0.37 0.42 0.44 0.48 4.13%
P/EPS 4.38 10.30 4.51 5.64 7.03 7.25 8.97 -38.07%
EY 22.81 9.71 22.19 17.73 14.23 13.80 11.15 61.36%
DY 4.91 0.00 5.92 2.53 3.57 0.00 3.65 21.92%
P/NAPS 0.56 0.62 0.55 0.61 0.66 0.67 0.78 -19.86%

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