[WARISAN] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -47.58%
YoY- -28.99%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 60,756 67,578 54,499 52,627 48,236 66,758 57,643 3.55%
PBT 6,983 7,236 7,118 6,104 11,682 8,514 8,212 -10.21%
Tax -3,434 -1,445 -1,480 -1,357 -2,627 -1,393 -1,613 65.26%
NP 3,549 5,791 5,638 4,747 9,055 7,121 6,599 -33.79%
-
NP to SH 3,549 5,791 5,638 4,747 9,055 7,121 6,599 -33.79%
-
Tax Rate 49.18% 19.97% 20.79% 22.23% 22.49% 16.36% 19.64% -
Total Cost 57,207 61,787 48,861 47,880 39,181 59,637 51,044 7.87%
-
Net Worth 147,713 143,767 141,117 137,837 133,102 124,281 120,982 14.19%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,688 - 2,687 - 2,688 - 5,377 -36.93%
Div Payout % 75.76% - 47.68% - 29.70% - 81.48% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 147,713 143,767 141,117 137,837 133,102 124,281 120,982 14.19%
NOSH 67,215 67,180 67,199 67,237 67,223 67,179 67,212 0.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 5.84% 8.57% 10.35% 9.02% 18.77% 10.67% 11.45% -
ROE 2.40% 4.03% 4.00% 3.44% 6.80% 5.73% 5.45% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 90.39 100.59 81.10 78.27 71.75 99.37 85.76 3.55%
EPS 5.28 8.62 8.39 7.06 13.47 10.60 9.82 -33.80%
DPS 4.00 0.00 4.00 0.00 4.00 0.00 8.00 -36.92%
NAPS 2.1976 2.14 2.10 2.05 1.98 1.85 1.80 14.18%
Adjusted Per Share Value based on latest NOSH - 67,237
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 90.41 100.56 81.10 78.31 71.78 99.34 85.78 3.55%
EPS 5.28 8.62 8.39 7.06 13.47 10.60 9.82 -33.80%
DPS 4.00 0.00 4.00 0.00 4.00 0.00 8.00 -36.92%
NAPS 2.1981 2.1394 2.10 2.0512 1.9807 1.8494 1.8003 14.19%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 2.34 2.77 2.28 2.49 2.20 1.86 1.92 -
P/RPS 2.59 2.75 2.81 3.18 3.07 1.87 2.24 10.13%
P/EPS 44.32 32.13 27.18 35.27 16.33 17.55 19.56 72.25%
EY 2.26 3.11 3.68 2.84 6.12 5.70 5.11 -41.86%
DY 1.71 0.00 1.75 0.00 1.82 0.00 4.17 -44.71%
P/NAPS 1.06 1.29 1.09 1.21 1.11 1.01 1.07 -0.62%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 12/11/02 28/08/02 22/05/02 27/02/02 15/11/01 23/08/01 -
Price 1.95 2.35 2.48 3.18 2.17 1.98 2.03 -
P/RPS 2.16 2.34 3.06 4.06 3.02 1.99 2.37 -5.98%
P/EPS 36.93 27.26 29.56 45.04 16.11 18.68 20.68 47.03%
EY 2.71 3.67 3.38 2.22 6.21 5.35 4.84 -31.99%
DY 2.05 0.00 1.61 0.00 1.84 0.00 3.94 -35.23%
P/NAPS 0.89 1.10 1.18 1.55 1.10 1.07 1.13 -14.67%

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