[WARISAN] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -62.49%
YoY- 50.12%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 368,173 240,247 183,476 89,477 258,103 200,428 121,309 108.91%
PBT 21,899 18,795 13,731 7,861 19,681 15,520 9,856 69.86%
Tax -5,240 -5,053 -4,452 -1,598 -3,067 -3,192 -2,035 87.32%
NP 16,659 13,742 9,279 6,263 16,614 12,328 7,821 65.16%
-
NP to SH 16,811 14,020 9,431 6,353 16,939 12,505 7,890 65.20%
-
Tax Rate 23.93% 26.88% 32.42% 20.33% 15.58% 20.57% 20.65% -
Total Cost 351,514 226,505 174,197 83,214 241,489 188,100 113,488 111.75%
-
Net Worth 229,437 219,662 217,113 216,624 211,654 0 204,926 7.78%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 6,612 3,308 3,309 - 5,990 2,666 2,670 82.53%
Div Payout % 39.33% 23.60% 35.09% - 35.36% 21.32% 33.84% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 229,437 219,662 217,113 216,624 211,654 0 204,926 7.78%
NOSH 66,120 66,163 66,193 66,246 66,557 66,657 66,751 -0.62%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.52% 5.72% 5.06% 7.00% 6.44% 6.15% 6.45% -
ROE 7.33% 6.38% 4.34% 2.93% 8.00% 0.00% 3.85% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 556.82 363.11 277.18 135.07 387.79 300.68 181.73 110.24%
EPS 25.43 21.19 14.25 9.59 25.45 18.76 11.82 66.26%
DPS 10.00 5.00 5.00 0.00 9.00 4.00 4.00 83.69%
NAPS 3.47 3.32 3.28 3.27 3.18 0.00 3.07 8.46%
Adjusted Per Share Value based on latest NOSH - 66,246
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 547.88 357.51 273.03 133.15 384.08 298.26 180.52 108.91%
EPS 25.02 20.86 14.03 9.45 25.21 18.61 11.74 65.22%
DPS 9.84 4.92 4.93 0.00 8.91 3.97 3.97 82.64%
NAPS 3.4143 3.2688 3.2309 3.2236 3.1496 0.00 3.0495 7.78%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.94 2.00 2.01 2.20 1.85 1.87 1.83 -
P/RPS 0.35 0.55 0.73 1.63 0.48 0.62 1.01 -50.50%
P/EPS 7.63 9.44 14.11 22.94 7.27 9.97 15.48 -37.46%
EY 13.11 10.60 7.09 4.36 13.76 10.03 6.46 59.94%
DY 5.15 2.50 2.49 0.00 4.86 2.14 2.19 76.38%
P/NAPS 0.56 0.60 0.61 0.67 0.58 0.00 0.60 -4.47%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 18/11/08 28/08/08 27/05/08 25/02/08 - 15/08/07 -
Price 2.00 1.70 1.90 1.93 2.20 0.00 1.84 -
P/RPS 0.36 0.47 0.69 1.43 0.57 0.00 1.01 -49.57%
P/EPS 7.87 8.02 13.34 20.13 8.64 0.00 15.57 -36.41%
EY 12.71 12.46 7.50 4.97 11.57 0.00 6.42 57.34%
DY 5.00 2.94 2.63 0.00 4.09 0.00 2.17 74.01%
P/NAPS 0.58 0.51 0.58 0.59 0.69 0.00 0.60 -2.22%

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