[WARISAN] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 48.18%
YoY- -1.17%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 74,550 72,633 83,372 86,625 93,999 89,477 57,675 18.67%
PBT 2,696 3,913 1,641 6,156 5,870 7,861 4,161 -25.14%
Tax -1,321 -735 1,276 -1,693 -2,854 -1,598 125 -
NP 1,375 3,178 2,917 4,463 3,016 6,263 4,286 -53.16%
-
NP to SH 1,375 3,178 2,791 4,561 3,078 6,353 4,434 -54.21%
-
Tax Rate 49.00% 18.78% -77.76% 27.50% 48.62% 20.33% -3.00% -
Total Cost 73,175 69,455 80,455 82,162 90,983 83,214 53,389 23.41%
-
Net Worth 230,263 232,086 197,763 219,456 217,221 216,624 210,764 6.08%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 3,289 - 3,296 - 3,311 - 3,313 -0.48%
Div Payout % 239.23% - 118.10% - 107.58% - 74.74% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 230,263 232,086 197,763 219,456 217,221 216,624 210,764 6.08%
NOSH 65,789 65,933 65,921 66,101 66,226 66,246 66,278 -0.49%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.84% 4.38% 3.50% 5.15% 3.21% 7.00% 7.43% -
ROE 0.60% 1.37% 1.41% 2.08% 1.42% 2.93% 2.10% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 113.32 110.16 126.47 131.05 141.94 135.07 87.02 19.26%
EPS 2.09 4.82 4.23 6.90 4.65 9.59 6.69 -53.99%
DPS 5.00 0.00 5.00 0.00 5.00 0.00 5.00 0.00%
NAPS 3.50 3.52 3.00 3.32 3.28 3.27 3.18 6.60%
Adjusted Per Share Value based on latest NOSH - 66,101
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 110.94 108.08 124.07 128.91 139.88 133.15 85.83 18.67%
EPS 2.05 4.73 4.15 6.79 4.58 9.45 6.60 -54.16%
DPS 4.90 0.00 4.90 0.00 4.93 0.00 4.93 -0.40%
NAPS 3.4265 3.4537 2.9429 3.2657 3.2325 3.2236 3.1364 6.08%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.15 1.70 1.94 2.00 2.01 2.20 1.85 -
P/RPS 1.90 1.54 1.53 1.53 1.42 1.63 2.13 -7.34%
P/EPS 102.87 35.27 45.82 28.99 43.25 22.94 27.65 140.29%
EY 0.97 2.84 2.18 3.45 2.31 4.36 3.62 -58.47%
DY 2.33 0.00 2.58 0.00 2.49 0.00 2.70 -9.36%
P/NAPS 0.61 0.48 0.65 0.60 0.61 0.67 0.58 3.42%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 26/05/09 20/02/09 18/11/08 28/08/08 27/05/08 25/02/08 -
Price 2.30 2.10 2.00 1.70 1.90 1.93 2.20 -
P/RPS 2.03 1.91 1.58 1.30 1.34 1.43 2.53 -13.66%
P/EPS 110.05 43.57 47.24 24.64 40.88 20.13 32.88 123.91%
EY 0.91 2.30 2.12 4.06 2.45 4.97 3.04 -55.28%
DY 2.17 0.00 2.50 0.00 2.63 0.00 2.27 -2.96%
P/NAPS 0.66 0.60 0.67 0.51 0.58 0.59 0.69 -2.92%

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