[WARISAN] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -3.92%
YoY- 83.22%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 86,625 93,999 89,477 57,675 79,119 61,951 59,358 28.57%
PBT 6,156 5,870 7,861 4,161 5,664 4,691 5,165 12.37%
Tax -1,693 -2,854 -1,598 125 -1,157 -1,067 -968 45.01%
NP 4,463 3,016 6,263 4,286 4,507 3,624 4,197 4.17%
-
NP to SH 4,561 3,078 6,353 4,434 4,615 3,658 4,232 5.10%
-
Tax Rate 27.50% 48.62% 20.33% -3.00% 20.43% 22.75% 18.74% -
Total Cost 82,162 90,983 83,214 53,389 74,612 58,327 55,161 30.32%
-
Net Worth 219,456 217,221 216,624 210,764 0 204,182 203,564 5.12%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 3,311 - 3,313 - 2,660 - -
Div Payout % - 107.58% - 74.74% - 72.73% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 219,456 217,221 216,624 210,764 0 204,182 203,564 5.12%
NOSH 66,101 66,226 66,246 66,278 66,402 66,509 66,962 -0.85%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.15% 3.21% 7.00% 7.43% 5.70% 5.85% 7.07% -
ROE 2.08% 1.42% 2.93% 2.10% 0.00% 1.79% 2.08% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 131.05 141.94 135.07 87.02 119.15 93.15 88.64 29.68%
EPS 6.90 4.65 9.59 6.69 6.95 5.50 6.32 6.01%
DPS 0.00 5.00 0.00 5.00 0.00 4.00 0.00 -
NAPS 3.32 3.28 3.27 3.18 0.00 3.07 3.04 6.03%
Adjusted Per Share Value based on latest NOSH - 66,278
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 128.91 139.88 133.15 85.83 117.74 92.19 88.33 28.57%
EPS 6.79 4.58 9.45 6.60 6.87 5.44 6.30 5.10%
DPS 0.00 4.93 0.00 4.93 0.00 3.96 0.00 -
NAPS 3.2657 3.2325 3.2236 3.1364 0.00 3.0384 3.0292 5.12%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.00 2.01 2.20 1.85 1.87 1.83 1.84 -
P/RPS 1.53 1.42 1.63 2.13 1.57 1.96 2.08 -18.46%
P/EPS 28.99 43.25 22.94 27.65 26.91 33.27 29.11 -0.27%
EY 3.45 2.31 4.36 3.62 3.72 3.01 3.43 0.38%
DY 0.00 2.49 0.00 2.70 0.00 2.19 0.00 -
P/NAPS 0.60 0.61 0.67 0.58 0.00 0.60 0.61 -1.09%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 28/08/08 27/05/08 25/02/08 - 15/08/07 23/05/07 -
Price 1.70 1.90 1.93 2.20 0.00 1.84 1.73 -
P/RPS 1.30 1.34 1.43 2.53 0.00 1.98 1.95 -23.62%
P/EPS 24.64 40.88 20.13 32.88 0.00 33.45 27.37 -6.74%
EY 4.06 2.45 4.97 3.04 0.00 2.99 3.65 7.33%
DY 0.00 2.63 0.00 2.27 0.00 2.17 0.00 -
P/NAPS 0.51 0.58 0.59 0.69 0.00 0.60 0.57 -7.12%

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