[WARISAN] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 16.4%
YoY- -14.31%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 242,349 230,008 229,444 339,992 355,857 342,666 297,128 -12.69%
PBT 32,845 32,224 31,600 31,787 28,752 24,886 24,612 21.19%
Tax -5,628 -5,656 -4,860 -5,846 -6,466 -5,666 -4,508 15.92%
NP 27,217 26,568 26,740 25,941 22,285 19,220 20,104 22.35%
-
NP to SH 27,217 26,568 26,740 25,941 22,285 19,220 20,104 22.35%
-
Tax Rate 17.14% 17.55% 15.38% 18.39% 22.49% 22.77% 18.32% -
Total Cost 215,132 203,440 202,704 314,051 333,572 323,446 277,024 -15.49%
-
Net Worth 124,305 120,958 116,903 110,215 101,357 94,083 91,808 22.36%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - 10,751 - - - - - -
Div Payout % - 40.47% - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 124,305 120,958 116,903 110,215 101,357 94,083 91,808 22.36%
NOSH 67,192 67,199 67,185 67,204 67,124 67,202 67,013 0.17%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 11.23% 11.55% 11.65% 7.63% 6.26% 5.61% 6.77% -
ROE 21.90% 21.96% 22.87% 23.54% 21.99% 20.43% 21.90% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 360.68 342.28 341.51 505.91 530.15 509.90 443.39 -12.84%
EPS 40.51 39.54 39.80 38.60 33.20 28.60 30.00 22.14%
DPS 0.00 16.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.80 1.74 1.64 1.51 1.40 1.37 22.14%
Adjusted Per Share Value based on latest NOSH - 67,350
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 360.64 342.27 341.43 505.94 529.55 509.92 442.15 -12.69%
EPS 40.50 39.54 39.79 38.60 33.16 28.60 29.92 22.34%
DPS 0.00 16.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8498 1.80 1.7396 1.6401 1.5083 1.4001 1.3662 22.36%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.86 1.92 1.67 1.57 2.01 2.18 2.60 -
P/RPS 0.52 0.56 0.49 0.31 0.38 0.43 0.59 -8.06%
P/EPS 4.59 4.86 4.20 4.07 6.05 7.62 8.67 -34.53%
EY 21.78 20.59 23.83 24.59 16.52 13.12 11.54 52.66%
DY 0.00 8.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.07 0.96 0.96 1.33 1.56 1.90 -34.35%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 15/11/01 23/08/01 11/07/01 27/02/01 27/11/00 21/08/00 24/05/00 -
Price 1.98 2.03 1.88 1.60 1.78 2.20 2.25 -
P/RPS 0.55 0.59 0.55 0.32 0.34 0.43 0.51 5.15%
P/EPS 4.89 5.13 4.72 4.15 5.36 7.69 7.50 -24.78%
EY 20.46 19.48 21.17 24.13 18.65 13.00 13.33 33.02%
DY 0.00 7.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.13 1.08 0.98 1.18 1.57 1.64 -24.75%

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