[WARISAN] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -0.89%
YoY- 12.12%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 294,366 290,532 368,173 320,329 366,952 357,908 258,103 9.16%
PBT 13,218 15,652 21,899 25,060 27,462 31,444 19,681 -23.32%
Tax -4,112 -2,940 -5,240 -6,737 -8,904 -6,392 -3,067 21.61%
NP 9,106 12,712 16,659 18,322 18,558 25,052 16,614 -33.05%
-
NP to SH 9,106 12,712 16,811 18,693 18,862 25,412 16,939 -33.91%
-
Tax Rate 31.11% 18.78% 23.93% 26.88% 32.42% 20.33% 15.58% -
Total Cost 285,260 277,820 351,514 302,006 348,394 332,856 241,489 11.75%
-
Net Worth 230,615 232,086 229,437 219,662 217,113 216,624 211,654 5.89%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 6,589 - 6,612 4,410 6,619 - 5,990 6.56%
Div Payout % 72.36% - 39.33% 23.60% 35.09% - 35.36% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 230,615 232,086 229,437 219,662 217,113 216,624 211,654 5.89%
NOSH 65,890 65,933 66,120 66,163 66,193 66,246 66,557 -0.66%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.09% 4.38% 4.52% 5.72% 5.06% 7.00% 6.44% -
ROE 3.95% 5.48% 7.33% 8.51% 8.69% 11.73% 8.00% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 446.75 440.64 556.82 484.15 554.37 540.27 387.79 9.90%
EPS 13.82 19.28 25.43 28.25 28.50 38.36 25.45 -33.46%
DPS 10.00 0.00 10.00 6.67 10.00 0.00 9.00 7.28%
NAPS 3.50 3.52 3.47 3.32 3.28 3.27 3.18 6.60%
Adjusted Per Share Value based on latest NOSH - 66,101
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 438.04 432.34 547.88 476.68 546.06 532.60 384.08 9.16%
EPS 13.55 18.92 25.02 27.82 28.07 37.82 25.21 -33.91%
DPS 9.81 0.00 9.84 6.56 9.85 0.00 8.91 6.63%
NAPS 3.4318 3.4537 3.4143 3.2688 3.2309 3.2236 3.1496 5.89%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.15 1.70 1.94 2.00 2.01 2.20 1.85 -
P/RPS 0.48 0.39 0.35 0.41 0.36 0.41 0.48 0.00%
P/EPS 15.56 8.82 7.63 7.08 7.05 5.74 7.27 66.15%
EY 6.43 11.34 13.11 14.13 14.18 17.44 13.76 -39.80%
DY 4.65 0.00 5.15 3.33 4.98 0.00 4.86 -2.90%
P/NAPS 0.61 0.48 0.56 0.60 0.61 0.67 0.58 3.42%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 26/05/09 20/02/09 18/11/08 28/08/08 27/05/08 25/02/08 -
Price 2.30 2.10 2.00 1.70 1.90 1.93 2.20 -
P/RPS 0.51 0.48 0.36 0.35 0.34 0.36 0.57 -7.15%
P/EPS 16.64 10.89 7.87 6.02 6.67 5.03 8.64 54.85%
EY 6.01 9.18 12.71 16.62 15.00 19.88 11.57 -35.40%
DY 4.35 0.00 5.00 3.92 5.26 0.00 4.09 4.19%
P/NAPS 0.66 0.60 0.58 0.51 0.58 0.59 0.69 -2.92%

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