[WARISAN] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 40.33%
YoY- 2130.55%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 67,476 53,539 53,628 45,469 82,015 70,963 64,706 2.83%
PBT 6,000 9,771 4,088 8,639 7,623 5,178 4,954 13.60%
Tax -772 -153 -1,270 -127 -1,502 -1,064 -1,033 -17.63%
NP 5,228 9,618 2,818 8,512 6,121 4,114 3,921 21.12%
-
NP to SH 5,278 9,671 2,820 8,543 6,088 4,112 3,921 21.89%
-
Tax Rate 12.87% 1.57% 31.07% 1.47% 19.70% 20.55% 20.85% -
Total Cost 62,248 43,921 50,810 36,957 75,894 66,849 60,785 1.59%
-
Net Worth 197,421 194,226 188,000 186,184 175,382 171,333 170,156 10.40%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 2,688 - 2,688 - 2,015 - -
Div Payout % - 27.80% - 31.47% - 49.02% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 197,421 194,226 188,000 186,184 175,382 171,333 170,156 10.40%
NOSH 67,150 67,206 67,142 67,214 67,196 67,189 67,255 -0.10%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 7.75% 17.96% 5.25% 18.72% 7.46% 5.80% 6.06% -
ROE 2.67% 4.98% 1.50% 4.59% 3.47% 2.40% 2.30% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 100.49 79.66 79.87 67.65 122.05 105.62 96.21 2.94%
EPS 7.86 14.39 4.20 12.71 9.06 6.12 5.83 22.01%
DPS 0.00 4.00 0.00 4.00 0.00 3.00 0.00 -
NAPS 2.94 2.89 2.80 2.77 2.61 2.55 2.53 10.52%
Adjusted Per Share Value based on latest NOSH - 67,214
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 100.41 79.67 79.80 67.66 122.05 105.60 96.29 2.82%
EPS 7.85 14.39 4.20 12.71 9.06 6.12 5.83 21.91%
DPS 0.00 4.00 0.00 4.00 0.00 3.00 0.00 -
NAPS 2.9378 2.8903 2.7976 2.7706 2.6099 2.5496 2.5321 10.40%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.67 1.74 1.62 1.53 1.67 1.69 1.74 -
P/RPS 1.66 2.18 2.03 2.26 1.37 1.60 1.81 -5.59%
P/EPS 21.25 12.09 38.57 12.04 18.43 27.61 29.85 -20.25%
EY 4.71 8.27 2.59 8.31 5.43 3.62 3.35 25.47%
DY 0.00 2.30 0.00 2.61 0.00 1.78 0.00 -
P/NAPS 0.57 0.60 0.58 0.55 0.64 0.66 0.69 -11.94%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 15/11/06 16/08/06 25/05/06 24/02/06 22/11/05 18/08/05 18/05/05 -
Price 1.68 1.63 1.73 1.52 1.58 1.68 1.69 -
P/RPS 1.67 2.05 2.17 2.25 1.29 1.59 1.76 -3.43%
P/EPS 21.37 11.33 41.19 11.96 17.44 27.45 28.99 -18.38%
EY 4.68 8.83 2.43 8.36 5.73 3.64 3.45 22.51%
DY 0.00 2.45 0.00 2.63 0.00 1.79 0.00 -
P/NAPS 0.57 0.56 0.62 0.55 0.61 0.66 0.67 -10.20%

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