[WARISAN] QoQ Cumulative 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- 43.27%
YoY- -51.72%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 86,449 307,732 230,467 147,183 72,633 368,173 240,247 -49.44%
PBT 4,639 12,044 9,219 6,609 3,913 21,899 18,795 -60.68%
Tax -1,513 -5,224 -3,183 -2,056 -735 -5,240 -5,053 -55.27%
NP 3,126 6,820 6,036 4,553 3,178 16,659 13,742 -62.76%
-
NP to SH 3,126 6,820 6,036 4,553 3,178 16,811 14,020 -63.26%
-
Tax Rate 32.61% 43.37% 34.53% 31.11% 18.78% 23.93% 26.88% -
Total Cost 83,323 300,912 224,431 142,630 69,455 351,514 226,505 -48.69%
-
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 3,291 3,294 - 6,612 3,308 -
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 1.35% 2.98% 2.63% 1.97% 1.37% 7.33% 6.38% -
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 132.47 468.25 350.13 223.38 110.16 556.82 363.11 -48.97%
EPS 4.79 10.37 9.17 6.91 4.82 25.43 21.19 -62.92%
DPS 0.00 11.00 5.00 5.00 0.00 10.00 5.00 -
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 128.64 457.93 342.96 219.02 108.08 547.88 357.51 -49.44%
EPS 4.65 10.15 8.98 6.78 4.73 25.02 20.86 -63.26%
DPS 0.00 10.76 4.90 4.90 0.00 9.84 4.92 -
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 1.66 0.49 0.61 0.96 1.54 0.35 0.55 108.98%
P/EPS 45.93 22.16 23.45 31.11 35.27 7.63 9.44 187.40%
EY 2.18 4.51 4.27 3.21 2.84 13.11 10.60 -65.19%
DY 0.00 4.78 2.33 2.33 0.00 5.15 2.50 -
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 1.52 0.44 0.57 1.03 1.91 0.36 0.47 118.84%
P/EPS 42.17 19.85 21.81 33.29 43.57 7.87 8.02 202.68%
EY 2.37 5.04 4.59 3.00 2.30 12.71 12.46 -66.95%
DY 0.00 5.34 2.50 2.17 0.00 5.00 2.94 -
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