[WARISAN] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 13.62%
YoY- -10.92%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 200,428 121,309 59,358 216,195 174,643 107,167 53,628 140.63%
PBT 15,520 9,856 5,165 22,430 19,859 13,859 4,088 143.16%
Tax -3,192 -2,035 -968 -2,369 -2,195 -1,423 -1,270 84.75%
NP 12,328 7,821 4,197 20,061 17,664 12,436 2,818 167.24%
-
NP to SH 12,505 7,890 4,232 20,189 17,769 12,491 2,820 169.66%
-
Tax Rate 20.57% 20.65% 18.74% 10.56% 11.05% 10.27% 31.07% -
Total Cost 188,100 113,488 55,161 196,134 156,979 94,731 50,810 139.11%
-
Net Worth 0 204,926 203,564 200,143 197,507 194,184 188,000 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,666 2,670 - 6,044 2,687 2,687 - -
Div Payout % 21.32% 33.84% - 29.94% 15.12% 21.52% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 0 204,926 203,564 200,143 197,507 194,184 188,000 -
NOSH 66,657 66,751 66,962 67,162 67,179 67,192 67,142 -0.48%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.15% 6.45% 7.07% 9.28% 10.11% 11.60% 5.25% -
ROE 0.00% 3.85% 2.08% 10.09% 9.00% 6.43% 1.50% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 300.68 181.73 88.64 321.90 259.96 159.49 79.87 141.80%
EPS 18.76 11.82 6.32 30.06 26.45 18.59 4.20 170.97%
DPS 4.00 4.00 0.00 9.00 4.00 4.00 0.00 -
NAPS 0.00 3.07 3.04 2.98 2.94 2.89 2.80 -
Adjusted Per Share Value based on latest NOSH - 67,036
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 298.26 180.52 88.33 321.72 259.89 159.47 79.80 140.64%
EPS 18.61 11.74 6.30 30.04 26.44 18.59 4.20 169.52%
DPS 3.97 3.97 0.00 8.99 4.00 4.00 0.00 -
NAPS 0.00 3.0495 3.0292 2.9783 2.9391 2.8897 2.7976 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.87 1.83 1.84 1.67 1.67 1.74 1.62 -
P/RPS 0.62 1.01 2.08 0.52 0.64 1.09 2.03 -54.61%
P/EPS 9.97 15.48 29.11 5.56 6.31 9.36 38.57 -59.38%
EY 10.03 6.46 3.43 18.00 15.84 10.68 2.59 146.40%
DY 2.14 2.19 0.00 5.39 2.40 2.30 0.00 -
P/NAPS 0.00 0.60 0.61 0.56 0.57 0.60 0.58 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date - 15/08/07 23/05/07 26/02/07 15/11/06 16/08/06 25/05/06 -
Price 0.00 1.84 1.73 1.92 1.68 1.63 1.73 -
P/RPS 0.00 1.01 1.95 0.60 0.65 1.02 2.17 -
P/EPS 0.00 15.57 27.37 6.39 6.35 8.77 41.19 -
EY 0.00 6.42 3.65 15.66 15.74 11.40 2.43 -
DY 0.00 2.17 0.00 4.69 2.38 2.45 0.00 -
P/NAPS 0.00 0.60 0.57 0.64 0.57 0.56 0.62 -

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