[WARISAN] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -83.9%
YoY- -28.99%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 235,460 174,704 107,126 52,627 229,998 181,762 115,004 61.02%
PBT 27,441 20,458 13,222 6,104 36,324 24,634 16,112 42.47%
Tax -7,457 -4,282 -2,837 -1,357 -6,848 -4,221 -2,828 90.52%
NP 19,984 16,176 10,385 4,747 29,476 20,413 13,284 31.19%
-
NP to SH 19,984 16,176 10,385 4,747 29,476 20,413 13,284 31.19%
-
Tax Rate 27.17% 20.93% 21.46% 22.23% 18.85% 17.13% 17.55% -
Total Cost 215,476 158,528 96,741 47,880 200,522 161,349 101,720 64.71%
-
Net Worth 146,509 143,816 141,155 137,837 133,065 124,305 120,958 13.58%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 5,376 2,688 2,688 - 6,559 - 5,375 0.01%
Div Payout % 26.90% 16.62% 25.89% - 22.25% - 40.47% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 146,509 143,816 141,155 137,837 133,065 124,305 120,958 13.58%
NOSH 67,206 67,203 67,216 67,237 67,204 67,192 67,199 0.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.49% 9.26% 9.69% 9.02% 12.82% 11.23% 11.55% -
ROE 13.64% 11.25% 7.36% 3.44% 22.15% 16.42% 10.98% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 350.35 259.96 159.37 78.27 342.23 270.51 171.14 61.01%
EPS 29.74 24.07 15.45 7.06 43.86 30.38 19.77 31.18%
DPS 8.00 4.00 4.00 0.00 9.76 0.00 8.00 0.00%
NAPS 2.18 2.14 2.10 2.05 1.98 1.85 1.80 13.58%
Adjusted Per Share Value based on latest NOSH - 67,237
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 350.39 259.98 159.41 78.31 342.26 270.48 171.14 61.02%
EPS 29.74 24.07 15.45 7.06 43.86 30.38 19.77 31.18%
DPS 8.00 4.00 4.00 0.00 9.76 0.00 8.00 0.00%
NAPS 2.1802 2.1401 2.1005 2.0512 1.9801 1.8498 1.80 13.58%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 2.34 2.77 2.28 2.49 2.20 1.86 1.92 -
P/RPS 0.67 1.07 1.43 3.18 0.64 0.69 1.12 -28.93%
P/EPS 7.87 11.51 14.76 35.27 5.02 6.12 9.71 -13.03%
EY 12.71 8.69 6.78 2.84 19.94 16.33 10.30 15.00%
DY 3.42 1.44 1.75 0.00 4.44 0.00 4.17 -12.35%
P/NAPS 1.07 1.29 1.09 1.21 1.11 1.01 1.07 0.00%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 12/11/02 28/08/02 22/05/02 27/02/02 15/11/01 23/08/01 -
Price 1.95 2.35 2.48 3.18 2.17 1.98 2.03 -
P/RPS 0.56 0.90 1.56 4.06 0.63 0.73 1.19 -39.41%
P/EPS 6.56 9.76 16.05 45.04 4.95 6.52 10.27 -25.77%
EY 15.25 10.24 6.23 2.22 20.21 15.34 9.74 34.72%
DY 4.10 1.70 1.61 0.00 4.50 0.00 3.94 2.68%
P/NAPS 0.89 1.10 1.18 1.55 1.10 1.07 1.13 -14.67%

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