[WARISAN] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -73.31%
YoY- 14.67%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 268,980 210,263 121,986 58,091 226,900 167,917 107,551 83.73%
PBT 21,196 17,817 10,476 5,083 18,926 18,060 13,223 36.77%
Tax -6,810 -3,814 -2,434 -1,182 -4,310 -4,634 -3,272 62.65%
NP 14,386 14,003 8,042 3,901 14,616 13,426 9,951 27.71%
-
NP to SH 14,386 14,003 8,042 3,901 14,616 13,426 9,951 27.71%
-
Tax Rate 32.13% 21.41% 23.23% 23.25% 22.77% 25.66% 24.74% -
Total Cost 254,594 196,260 113,944 54,190 212,284 154,491 97,600 88.94%
-
Net Worth 165,966 165,966 161,914 159,800 155,903 154,553 153,262 5.42%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 4,703 2,015 2,015 - 4,032 2,015 2,015 75.50%
Div Payout % 32.70% 14.40% 25.06% - 27.59% 15.02% 20.26% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 165,966 165,966 161,914 159,800 155,903 154,553 153,262 5.42%
NOSH 67,192 67,192 67,184 67,142 67,200 67,197 67,191 0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.35% 6.66% 6.59% 6.72% 6.44% 8.00% 9.25% -
ROE 8.67% 8.44% 4.97% 2.44% 9.38% 8.69% 6.49% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 400.31 312.92 181.57 86.52 337.65 249.89 160.07 83.73%
EPS 21.41 20.84 11.97 5.81 21.75 19.98 14.81 27.70%
DPS 7.00 3.00 3.00 0.00 6.00 3.00 3.00 75.46%
NAPS 2.47 2.47 2.41 2.38 2.32 2.30 2.281 5.42%
Adjusted Per Share Value based on latest NOSH - 67,142
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 400.27 312.89 181.53 86.44 337.65 249.88 160.05 83.73%
EPS 21.41 20.84 11.97 5.81 21.75 19.98 14.81 27.70%
DPS 7.00 3.00 3.00 0.00 6.00 3.00 3.00 75.46%
NAPS 2.4697 2.4697 2.4094 2.378 2.32 2.2999 2.2807 5.42%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.79 1.76 1.82 1.89 1.84 1.91 1.92 -
P/RPS 0.45 0.56 1.00 2.18 0.54 0.76 1.20 -47.84%
P/EPS 8.36 8.45 15.20 32.53 8.46 9.56 12.96 -25.24%
EY 11.96 11.84 6.58 3.07 11.82 10.46 7.71 33.82%
DY 3.91 1.70 1.65 0.00 3.26 1.57 1.56 84.00%
P/NAPS 0.72 0.71 0.76 0.79 0.79 0.83 0.84 -9.72%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 17/11/04 11/08/04 27/05/04 26/02/04 13/11/03 14/08/03 -
Price 1.92 1.71 1.79 1.70 1.86 1.92 1.97 -
P/RPS 0.48 0.55 0.99 1.96 0.55 0.77 1.23 -46.44%
P/EPS 8.97 8.21 14.95 29.26 8.55 9.61 13.30 -23.00%
EY 11.15 12.19 6.69 3.42 11.69 10.41 7.52 29.87%
DY 3.65 1.75 1.68 0.00 3.23 1.56 1.52 78.84%
P/NAPS 0.78 0.69 0.74 0.71 0.80 0.83 0.86 -6.27%

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