[WARISAN] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 58.49%
YoY- -29.62%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 183,476 89,477 258,103 200,428 121,309 59,358 216,195 -10.37%
PBT 13,731 7,861 19,681 15,520 9,856 5,165 22,430 -27.92%
Tax -4,452 -1,598 -3,067 -3,192 -2,035 -968 -2,369 52.34%
NP 9,279 6,263 16,614 12,328 7,821 4,197 20,061 -40.21%
-
NP to SH 9,431 6,353 16,939 12,505 7,890 4,232 20,189 -39.82%
-
Tax Rate 32.42% 20.33% 15.58% 20.57% 20.65% 18.74% 10.56% -
Total Cost 174,197 83,214 241,489 188,100 113,488 55,161 196,134 -7.60%
-
Net Worth 217,113 216,624 211,654 0 204,926 203,564 200,143 5.58%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,309 - 5,990 2,666 2,670 - 6,044 -33.10%
Div Payout % 35.09% - 35.36% 21.32% 33.84% - 29.94% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 217,113 216,624 211,654 0 204,926 203,564 200,143 5.58%
NOSH 66,193 66,246 66,557 66,657 66,751 66,962 67,162 -0.96%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.06% 7.00% 6.44% 6.15% 6.45% 7.07% 9.28% -
ROE 4.34% 2.93% 8.00% 0.00% 3.85% 2.08% 10.09% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 277.18 135.07 387.79 300.68 181.73 88.64 321.90 -9.49%
EPS 14.25 9.59 25.45 18.76 11.82 6.32 30.06 -39.23%
DPS 5.00 0.00 9.00 4.00 4.00 0.00 9.00 -32.44%
NAPS 3.28 3.27 3.18 0.00 3.07 3.04 2.98 6.60%
Adjusted Per Share Value based on latest NOSH - 66,402
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 273.03 133.15 384.08 298.26 180.52 88.33 321.72 -10.37%
EPS 14.03 9.45 25.21 18.61 11.74 6.30 30.04 -39.83%
DPS 4.93 0.00 8.91 3.97 3.97 0.00 8.99 -33.02%
NAPS 3.2309 3.2236 3.1496 0.00 3.0495 3.0292 2.9783 5.58%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.01 2.20 1.85 1.87 1.83 1.84 1.67 -
P/RPS 0.73 1.63 0.48 0.62 1.01 2.08 0.52 25.40%
P/EPS 14.11 22.94 7.27 9.97 15.48 29.11 5.56 86.15%
EY 7.09 4.36 13.76 10.03 6.46 3.43 18.00 -46.29%
DY 2.49 0.00 4.86 2.14 2.19 0.00 5.39 -40.26%
P/NAPS 0.61 0.67 0.58 0.00 0.60 0.61 0.56 5.87%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 27/05/08 25/02/08 - 15/08/07 23/05/07 26/02/07 -
Price 1.90 1.93 2.20 0.00 1.84 1.73 1.92 -
P/RPS 0.69 1.43 0.57 0.00 1.01 1.95 0.60 9.77%
P/EPS 13.34 20.13 8.64 0.00 15.57 27.37 6.39 63.41%
EY 7.50 4.97 11.57 0.00 6.42 3.65 15.66 -38.81%
DY 2.63 0.00 4.09 0.00 2.17 0.00 4.69 -32.02%
P/NAPS 0.58 0.59 0.69 0.00 0.60 0.57 0.64 -6.35%

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