[WARISAN] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 44.4%
YoY- 13.63%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 174,704 107,126 52,627 229,998 181,762 115,004 57,361 109.97%
PBT 20,458 13,222 6,104 36,324 24,634 16,112 7,900 88.46%
Tax -4,282 -2,837 -1,357 -6,848 -4,221 -2,828 -1,215 131.40%
NP 16,176 10,385 4,747 29,476 20,413 13,284 6,685 80.14%
-
NP to SH 16,176 10,385 4,747 29,476 20,413 13,284 6,685 80.14%
-
Tax Rate 20.93% 21.46% 22.23% 18.85% 17.13% 17.55% 15.38% -
Total Cost 158,528 96,741 47,880 200,522 161,349 101,720 50,676 113.74%
-
Net Worth 143,816 141,155 137,837 133,065 124,305 120,958 116,903 14.79%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 2,688 2,688 - 6,559 - 5,375 - -
Div Payout % 16.62% 25.89% - 22.25% - 40.47% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 143,816 141,155 137,837 133,065 124,305 120,958 116,903 14.79%
NOSH 67,203 67,216 67,237 67,204 67,192 67,199 67,185 0.01%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 9.26% 9.69% 9.02% 12.82% 11.23% 11.55% 11.65% -
ROE 11.25% 7.36% 3.44% 22.15% 16.42% 10.98% 5.72% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 259.96 159.37 78.27 342.23 270.51 171.14 85.38 109.92%
EPS 24.07 15.45 7.06 43.86 30.38 19.77 9.95 80.10%
DPS 4.00 4.00 0.00 9.76 0.00 8.00 0.00 -
NAPS 2.14 2.10 2.05 1.98 1.85 1.80 1.74 14.77%
Adjusted Per Share Value based on latest NOSH - 67,223
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 259.98 159.41 78.31 342.26 270.48 171.14 85.36 109.97%
EPS 24.07 15.45 7.06 43.86 30.38 19.77 9.95 80.10%
DPS 4.00 4.00 0.00 9.76 0.00 8.00 0.00 -
NAPS 2.1401 2.1005 2.0512 1.9801 1.8498 1.80 1.7396 14.79%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 2.77 2.28 2.49 2.20 1.86 1.92 1.67 -
P/RPS 1.07 1.43 3.18 0.64 0.69 1.12 1.96 -33.17%
P/EPS 11.51 14.76 35.27 5.02 6.12 9.71 16.78 -22.20%
EY 8.69 6.78 2.84 19.94 16.33 10.30 5.96 28.55%
DY 1.44 1.75 0.00 4.44 0.00 4.17 0.00 -
P/NAPS 1.29 1.09 1.21 1.11 1.01 1.07 0.96 21.74%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 12/11/02 28/08/02 22/05/02 27/02/02 15/11/01 23/08/01 11/07/01 -
Price 2.35 2.48 3.18 2.17 1.98 2.03 1.88 -
P/RPS 0.90 1.56 4.06 0.63 0.73 1.19 2.20 -44.86%
P/EPS 9.76 16.05 45.04 4.95 6.52 10.27 18.89 -35.58%
EY 10.24 6.23 2.22 20.21 15.34 9.74 5.29 55.25%
DY 1.70 1.61 0.00 4.50 0.00 3.94 0.00 -
P/NAPS 1.10 1.18 1.55 1.10 1.07 1.13 1.08 1.22%

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