[WARISAN] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -11.62%
YoY- -56.95%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 368,016 345,796 307,732 307,289 294,366 290,532 368,173 -0.02%
PBT 19,336 18,556 12,044 12,292 13,218 15,652 21,899 -7.98%
Tax -6,758 -6,052 -5,224 -4,244 -4,112 -2,940 -5,240 18.53%
NP 12,578 12,504 6,820 8,048 9,106 12,712 16,659 -17.12%
-
NP to SH 12,578 12,504 6,820 8,048 9,106 12,712 16,811 -17.62%
-
Tax Rate 34.95% 32.61% 43.37% 34.53% 31.11% 18.78% 23.93% -
Total Cost 355,438 333,292 300,912 299,241 285,260 277,820 351,514 0.74%
-
Net Worth 232,249 232,329 228,705 229,723 230,615 232,086 229,437 0.81%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 7,828 - 7,229 4,388 6,589 - 6,612 11.94%
Div Payout % 62.24% - 106.00% 54.53% 72.36% - 39.33% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 232,249 232,329 228,705 229,723 230,615 232,086 229,437 0.81%
NOSH 65,238 65,260 65,719 65,823 65,890 65,933 66,120 -0.89%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.42% 3.62% 2.22% 2.62% 3.09% 4.38% 4.52% -
ROE 5.42% 5.38% 2.98% 3.50% 3.95% 5.48% 7.33% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 564.11 529.87 468.25 466.84 446.75 440.64 556.82 0.87%
EPS 19.28 19.16 10.37 12.23 13.82 19.28 25.43 -16.89%
DPS 12.00 0.00 11.00 6.67 10.00 0.00 10.00 12.96%
NAPS 3.56 3.56 3.48 3.49 3.50 3.52 3.47 1.72%
Adjusted Per Share Value based on latest NOSH - 65,911
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 547.64 514.58 457.93 457.28 438.04 432.34 547.88 -0.02%
EPS 18.72 18.61 10.15 11.98 13.55 18.92 25.02 -17.62%
DPS 11.65 0.00 10.76 6.53 9.81 0.00 9.84 11.94%
NAPS 3.4561 3.4573 3.4034 3.4185 3.4318 3.4537 3.4143 0.81%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.16 2.20 2.30 2.15 2.15 1.70 1.94 -
P/RPS 0.38 0.42 0.49 0.46 0.48 0.39 0.35 5.65%
P/EPS 11.20 11.48 22.16 17.58 15.56 8.82 7.63 29.25%
EY 8.93 8.71 4.51 5.69 6.43 11.34 13.11 -22.63%
DY 5.56 0.00 4.78 3.10 4.65 0.00 5.15 5.25%
P/NAPS 0.61 0.62 0.66 0.62 0.61 0.48 0.56 5.88%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 25/05/10 24/02/10 17/11/09 18/08/09 26/05/09 20/02/09 -
Price 2.45 2.02 2.06 2.00 2.30 2.10 2.00 -
P/RPS 0.43 0.38 0.44 0.43 0.51 0.48 0.36 12.61%
P/EPS 12.71 10.54 19.85 16.36 16.64 10.89 7.87 37.77%
EY 7.87 9.49 5.04 6.11 6.01 9.18 12.71 -27.41%
DY 4.90 0.00 5.34 3.33 4.35 0.00 5.00 -1.34%
P/NAPS 0.69 0.57 0.59 0.57 0.66 0.60 0.58 12.31%

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