[WARISAN] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
11-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -74.23%
YoY- 33.01%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 229,998 181,762 115,004 57,361 339,992 266,893 171,333 21.62%
PBT 36,324 24,634 16,112 7,900 31,787 21,564 12,443 103.85%
Tax -6,848 -4,221 -2,828 -1,215 -5,846 -4,850 -2,833 79.82%
NP 29,476 20,413 13,284 6,685 25,941 16,714 9,610 110.67%
-
NP to SH 29,476 20,413 13,284 6,685 25,941 16,714 9,610 110.67%
-
Tax Rate 18.85% 17.13% 17.55% 15.38% 18.39% 22.49% 22.77% -
Total Cost 200,522 161,349 101,720 50,676 314,051 250,179 161,723 15.36%
-
Net Worth 133,065 124,305 120,958 116,903 110,215 101,357 94,083 25.91%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 6,559 - 5,375 - - - - -
Div Payout % 22.25% - 40.47% - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 133,065 124,305 120,958 116,903 110,215 101,357 94,083 25.91%
NOSH 67,204 67,192 67,199 67,185 67,204 67,124 67,202 0.00%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 12.82% 11.23% 11.55% 11.65% 7.63% 6.26% 5.61% -
ROE 22.15% 16.42% 10.98% 5.72% 23.54% 16.49% 10.21% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 342.23 270.51 171.14 85.38 505.91 397.61 254.95 21.62%
EPS 43.86 30.38 19.77 9.95 38.60 24.90 14.30 110.66%
DPS 9.76 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.85 1.80 1.74 1.64 1.51 1.40 25.91%
Adjusted Per Share Value based on latest NOSH - 67,185
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 342.26 270.48 171.14 85.36 505.94 397.16 254.96 21.62%
EPS 43.86 30.38 19.77 9.95 38.60 24.87 14.30 110.66%
DPS 9.76 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.9801 1.8498 1.80 1.7396 1.6401 1.5083 1.4001 25.91%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 2.20 1.86 1.92 1.67 1.57 2.01 2.18 -
P/RPS 0.64 0.69 1.12 1.96 0.31 0.51 0.86 -17.83%
P/EPS 5.02 6.12 9.71 16.78 4.07 8.07 15.24 -52.20%
EY 19.94 16.33 10.30 5.96 24.59 12.39 6.56 109.41%
DY 4.44 0.00 4.17 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.01 1.07 0.96 0.96 1.33 1.56 -20.24%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 27/02/02 15/11/01 23/08/01 11/07/01 27/02/01 27/11/00 21/08/00 -
Price 2.17 1.98 2.03 1.88 1.60 1.78 2.20 -
P/RPS 0.63 0.73 1.19 2.20 0.32 0.45 0.86 -18.69%
P/EPS 4.95 6.52 10.27 18.89 4.15 7.15 15.38 -52.93%
EY 20.21 15.34 9.74 5.29 24.13 13.99 6.50 112.58%
DY 4.50 0.00 3.94 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.07 1.13 1.08 0.98 1.18 1.57 -21.06%

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