[WARISAN] QoQ Quarter Result on 31-Mar-2001 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
11-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -27.55%
YoY- 33.01%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 48,236 66,758 57,643 57,361 73,099 95,560 97,051 -37.17%
PBT 11,682 8,514 8,212 7,900 10,223 9,121 6,290 50.92%
Tax -2,627 -1,393 -1,613 -1,215 -996 -2,017 -1,706 33.24%
NP 9,055 7,121 6,599 6,685 9,227 7,104 4,584 57.23%
-
NP to SH 9,055 7,121 6,599 6,685 9,227 7,104 4,584 57.23%
-
Tax Rate 22.49% 16.36% 19.64% 15.38% 9.74% 22.11% 27.12% -
Total Cost 39,181 59,637 51,044 50,676 63,872 88,456 92,467 -43.49%
-
Net Worth 133,102 124,281 120,982 116,903 110,454 101,198 94,376 25.68%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 2,688 - 5,377 - 2,694 - 2,696 -0.19%
Div Payout % 29.70% - 81.48% - 29.20% - 58.82% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 133,102 124,281 120,982 116,903 110,454 101,198 94,376 25.68%
NOSH 67,223 67,179 67,212 67,185 67,350 67,018 67,411 -0.18%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 18.77% 10.67% 11.45% 11.65% 12.62% 7.43% 4.72% -
ROE 6.80% 5.73% 5.45% 5.72% 8.35% 7.02% 4.86% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 71.75 99.37 85.76 85.38 108.54 142.59 143.97 -37.06%
EPS 13.47 10.60 9.82 9.95 13.70 10.60 6.80 57.53%
DPS 4.00 0.00 8.00 0.00 4.00 0.00 4.00 0.00%
NAPS 1.98 1.85 1.80 1.74 1.64 1.51 1.40 25.91%
Adjusted Per Share Value based on latest NOSH - 67,185
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 71.78 99.34 85.78 85.36 108.78 142.20 144.42 -37.17%
EPS 13.47 10.60 9.82 9.95 13.73 10.57 6.82 57.22%
DPS 4.00 0.00 8.00 0.00 4.01 0.00 4.01 -0.16%
NAPS 1.9807 1.8494 1.8003 1.7396 1.6437 1.5059 1.4044 25.68%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 2.20 1.86 1.92 1.67 1.57 2.01 2.18 -
P/RPS 3.07 1.87 2.24 1.96 1.45 1.41 1.51 60.28%
P/EPS 16.33 17.55 19.56 16.78 11.46 18.96 32.06 -36.14%
EY 6.12 5.70 5.11 5.96 8.73 5.27 3.12 56.50%
DY 1.82 0.00 4.17 0.00 2.55 0.00 1.83 -0.36%
P/NAPS 1.11 1.01 1.07 0.96 0.96 1.33 1.56 -20.24%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 27/02/02 15/11/01 23/08/01 11/07/01 27/02/01 27/11/00 21/08/00 -
Price 2.17 1.98 2.03 1.88 1.60 1.78 2.20 -
P/RPS 3.02 1.99 2.37 2.20 1.47 1.25 1.53 57.15%
P/EPS 16.11 18.68 20.68 18.89 11.68 16.79 32.35 -37.09%
EY 6.21 5.35 4.84 5.29 8.56 5.96 3.09 59.05%
DY 1.84 0.00 3.94 0.00 2.50 0.00 1.82 0.72%
P/NAPS 1.10 1.07 1.13 1.08 0.98 1.18 1.57 -21.06%

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