[WARISAN] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 48.05%
YoY- 2.13%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 53,539 53,628 45,469 82,015 70,963 64,706 58,717 -5.98%
PBT 9,771 4,088 8,639 7,623 5,178 4,954 3,379 103.36%
Tax -153 -1,270 -127 -1,502 -1,064 -1,033 -2,996 -86.31%
NP 9,618 2,818 8,512 6,121 4,114 3,921 383 762.62%
-
NP to SH 9,671 2,820 8,543 6,088 4,112 3,921 383 765.79%
-
Tax Rate 1.57% 31.07% 1.47% 19.70% 20.55% 20.85% 88.67% -
Total Cost 43,921 50,810 36,957 75,894 66,849 60,785 58,334 -17.28%
-
Net Worth 194,226 188,000 186,184 175,382 171,333 170,156 165,966 11.08%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 2,688 - 2,688 - 2,015 - 2,687 0.02%
Div Payout % 27.80% - 31.47% - 49.02% - 701.75% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 194,226 188,000 186,184 175,382 171,333 170,156 165,966 11.08%
NOSH 67,206 67,142 67,214 67,196 67,189 67,255 67,192 0.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 17.96% 5.25% 18.72% 7.46% 5.80% 6.06% 0.65% -
ROE 4.98% 1.50% 4.59% 3.47% 2.40% 2.30% 0.23% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 79.66 79.87 67.65 122.05 105.62 96.21 87.39 -6.00%
EPS 14.39 4.20 12.71 9.06 6.12 5.83 0.57 765.68%
DPS 4.00 0.00 4.00 0.00 3.00 0.00 4.00 0.00%
NAPS 2.89 2.80 2.77 2.61 2.55 2.53 2.47 11.06%
Adjusted Per Share Value based on latest NOSH - 67,196
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 79.67 79.80 67.66 122.05 105.60 96.29 87.38 -5.98%
EPS 14.39 4.20 12.71 9.06 6.12 5.83 0.57 765.68%
DPS 4.00 0.00 4.00 0.00 3.00 0.00 4.00 0.00%
NAPS 2.8903 2.7976 2.7706 2.6099 2.5496 2.5321 2.4697 11.08%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.74 1.62 1.53 1.67 1.69 1.74 1.79 -
P/RPS 2.18 2.03 2.26 1.37 1.60 1.81 2.05 4.19%
P/EPS 12.09 38.57 12.04 18.43 27.61 29.85 314.04 -88.66%
EY 8.27 2.59 8.31 5.43 3.62 3.35 0.32 779.34%
DY 2.30 0.00 2.61 0.00 1.78 0.00 2.23 2.08%
P/NAPS 0.60 0.58 0.55 0.64 0.66 0.69 0.72 -11.47%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 16/08/06 25/05/06 24/02/06 22/11/05 18/08/05 18/05/05 25/02/05 -
Price 1.63 1.73 1.52 1.58 1.68 1.69 1.92 -
P/RPS 2.05 2.17 2.25 1.29 1.59 1.76 2.20 -4.61%
P/EPS 11.33 41.19 11.96 17.44 27.45 28.99 336.84 -89.64%
EY 8.83 2.43 8.36 5.73 3.64 3.45 0.30 859.21%
DY 2.45 0.00 2.63 0.00 1.79 0.00 2.08 11.56%
P/NAPS 0.56 0.62 0.55 0.61 0.66 0.67 0.78 -19.86%

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