[WARISAN] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -54.15%
YoY- -71.67%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 79,119 61,951 59,358 41,552 67,476 53,539 53,628 29.56%
PBT 5,664 4,691 5,165 2,571 6,000 9,771 4,088 24.25%
Tax -1,157 -1,067 -968 -174 -772 -153 -1,270 -6.01%
NP 4,507 3,624 4,197 2,397 5,228 9,618 2,818 36.72%
-
NP to SH 4,615 3,658 4,232 2,420 5,278 9,671 2,820 38.83%
-
Tax Rate 20.43% 22.75% 18.74% 6.77% 12.87% 1.57% 31.07% -
Total Cost 74,612 58,327 55,161 39,155 62,248 43,921 50,810 29.16%
-
Net Worth 0 204,182 203,564 199,767 197,421 194,226 188,000 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 2,660 - 3,351 - 2,688 - -
Div Payout % - 72.73% - 138.50% - 27.80% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 0 204,182 203,564 199,767 197,421 194,226 188,000 -
NOSH 66,402 66,509 66,962 67,036 67,150 67,206 67,142 -0.73%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.70% 5.85% 7.07% 5.77% 7.75% 17.96% 5.25% -
ROE 0.00% 1.79% 2.08% 1.21% 2.67% 4.98% 1.50% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 119.15 93.15 88.64 61.98 100.49 79.66 79.87 30.52%
EPS 6.95 5.50 6.32 3.61 7.86 14.39 4.20 39.85%
DPS 0.00 4.00 0.00 5.00 0.00 4.00 0.00 -
NAPS 0.00 3.07 3.04 2.98 2.94 2.89 2.80 -
Adjusted Per Share Value based on latest NOSH - 67,036
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 117.74 92.19 88.33 61.83 100.41 79.67 79.80 29.57%
EPS 6.87 5.44 6.30 3.60 7.85 14.39 4.20 38.78%
DPS 0.00 3.96 0.00 4.99 0.00 4.00 0.00 -
NAPS 0.00 3.0384 3.0292 2.9727 2.9378 2.8903 2.7976 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.87 1.83 1.84 1.67 1.67 1.74 1.62 -
P/RPS 1.57 1.96 2.08 2.69 1.66 2.18 2.03 -15.73%
P/EPS 26.91 33.27 29.11 46.26 21.25 12.09 38.57 -21.31%
EY 3.72 3.01 3.43 2.16 4.71 8.27 2.59 27.27%
DY 0.00 2.19 0.00 2.99 0.00 2.30 0.00 -
P/NAPS 0.00 0.60 0.61 0.56 0.57 0.60 0.58 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date - 15/08/07 23/05/07 26/02/07 15/11/06 16/08/06 25/05/06 -
Price 0.00 1.84 1.73 1.92 1.68 1.63 1.73 -
P/RPS 0.00 1.98 1.95 3.10 1.67 2.05 2.17 -
P/EPS 0.00 33.45 27.37 53.19 21.37 11.33 41.19 -
EY 0.00 2.99 3.65 1.88 4.68 8.83 2.43 -
DY 0.00 2.17 0.00 2.60 0.00 2.45 0.00 -
P/NAPS 0.00 0.60 0.57 0.64 0.57 0.56 0.62 -

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