[WARISAN] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 923.76%
YoY- 0.51%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 45,469 82,015 70,963 64,706 58,717 88,277 63,895 -20.24%
PBT 8,639 7,623 5,178 4,954 3,379 7,341 5,393 36.78%
Tax -127 -1,502 -1,064 -1,033 -2,996 -1,380 -1,252 -78.15%
NP 8,512 6,121 4,114 3,921 383 5,961 4,141 61.45%
-
NP to SH 8,543 6,088 4,112 3,921 383 5,961 4,141 61.84%
-
Tax Rate 1.47% 19.70% 20.55% 20.85% 88.67% 18.80% 23.22% -
Total Cost 36,957 75,894 66,849 60,785 58,334 82,316 59,754 -27.34%
-
Net Worth 186,184 175,382 171,333 170,156 165,966 165,994 162,009 9.68%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,688 - 2,015 - 2,687 - 2,016 21.07%
Div Payout % 31.47% - 49.02% - 701.75% - 48.70% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 186,184 175,382 171,333 170,156 165,966 165,994 162,009 9.68%
NOSH 67,214 67,196 67,189 67,255 67,192 67,204 67,224 -0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 18.72% 7.46% 5.80% 6.06% 0.65% 6.75% 6.48% -
ROE 4.59% 3.47% 2.40% 2.30% 0.23% 3.59% 2.56% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 67.65 122.05 105.62 96.21 87.39 131.36 95.05 -20.23%
EPS 12.71 9.06 6.12 5.83 0.57 8.87 6.16 61.85%
DPS 4.00 0.00 3.00 0.00 4.00 0.00 3.00 21.07%
NAPS 2.77 2.61 2.55 2.53 2.47 2.47 2.41 9.69%
Adjusted Per Share Value based on latest NOSH - 67,255
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 67.66 122.05 105.60 96.29 87.38 131.36 95.08 -20.24%
EPS 12.71 9.06 6.12 5.83 0.57 8.87 6.16 61.85%
DPS 4.00 0.00 3.00 0.00 4.00 0.00 3.00 21.07%
NAPS 2.7706 2.6099 2.5496 2.5321 2.4697 2.4701 2.4109 9.68%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.53 1.67 1.69 1.74 1.79 1.76 1.82 -
P/RPS 2.26 1.37 1.60 1.81 2.05 1.34 1.91 11.83%
P/EPS 12.04 18.43 27.61 29.85 314.04 19.84 29.55 -44.95%
EY 8.31 5.43 3.62 3.35 0.32 5.04 3.38 81.86%
DY 2.61 0.00 1.78 0.00 2.23 0.00 1.65 35.64%
P/NAPS 0.55 0.64 0.66 0.69 0.72 0.71 0.76 -19.34%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 22/11/05 18/08/05 18/05/05 25/02/05 17/11/04 11/08/04 -
Price 1.52 1.58 1.68 1.69 1.92 1.71 1.79 -
P/RPS 2.25 1.29 1.59 1.76 2.20 1.30 1.88 12.68%
P/EPS 11.96 17.44 27.45 28.99 336.84 19.28 29.06 -44.58%
EY 8.36 5.73 3.64 3.45 0.30 5.19 3.44 80.46%
DY 2.63 0.00 1.79 0.00 2.08 0.00 1.68 34.71%
P/NAPS 0.55 0.61 0.66 0.67 0.78 0.69 0.74 -17.90%

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