[WARISAN] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -66.99%
YoY- -28.08%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 41,552 67,476 53,539 53,628 45,469 82,015 70,963 -29.94%
PBT 2,571 6,000 9,771 4,088 8,639 7,623 5,178 -37.21%
Tax -174 -772 -153 -1,270 -127 -1,502 -1,064 -69.99%
NP 2,397 5,228 9,618 2,818 8,512 6,121 4,114 -30.17%
-
NP to SH 2,420 5,278 9,671 2,820 8,543 6,088 4,112 -29.70%
-
Tax Rate 6.77% 12.87% 1.57% 31.07% 1.47% 19.70% 20.55% -
Total Cost 39,155 62,248 43,921 50,810 36,957 75,894 66,849 -29.92%
-
Net Worth 199,767 197,421 194,226 188,000 186,184 175,382 171,333 10.74%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,351 - 2,688 - 2,688 - 2,015 40.23%
Div Payout % 138.50% - 27.80% - 31.47% - 49.02% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 199,767 197,421 194,226 188,000 186,184 175,382 171,333 10.74%
NOSH 67,036 67,150 67,206 67,142 67,214 67,196 67,189 -0.15%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.77% 7.75% 17.96% 5.25% 18.72% 7.46% 5.80% -
ROE 1.21% 2.67% 4.98% 1.50% 4.59% 3.47% 2.40% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 61.98 100.49 79.66 79.87 67.65 122.05 105.62 -29.83%
EPS 3.61 7.86 14.39 4.20 12.71 9.06 6.12 -29.59%
DPS 5.00 0.00 4.00 0.00 4.00 0.00 3.00 40.44%
NAPS 2.98 2.94 2.89 2.80 2.77 2.61 2.55 10.91%
Adjusted Per Share Value based on latest NOSH - 67,142
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 61.83 100.41 79.67 79.80 67.66 122.05 105.60 -29.94%
EPS 3.60 7.85 14.39 4.20 12.71 9.06 6.12 -29.72%
DPS 4.99 0.00 4.00 0.00 4.00 0.00 3.00 40.25%
NAPS 2.9727 2.9378 2.8903 2.7976 2.7706 2.6099 2.5496 10.74%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.67 1.67 1.74 1.62 1.53 1.67 1.69 -
P/RPS 2.69 1.66 2.18 2.03 2.26 1.37 1.60 41.25%
P/EPS 46.26 21.25 12.09 38.57 12.04 18.43 27.61 40.93%
EY 2.16 4.71 8.27 2.59 8.31 5.43 3.62 -29.05%
DY 2.99 0.00 2.30 0.00 2.61 0.00 1.78 41.17%
P/NAPS 0.56 0.57 0.60 0.58 0.55 0.64 0.66 -10.34%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 15/11/06 16/08/06 25/05/06 24/02/06 22/11/05 18/08/05 -
Price 1.92 1.68 1.63 1.73 1.52 1.58 1.68 -
P/RPS 3.10 1.67 2.05 2.17 2.25 1.29 1.59 55.87%
P/EPS 53.19 21.37 11.33 41.19 11.96 17.44 27.45 55.23%
EY 1.88 4.68 8.83 2.43 8.36 5.73 3.64 -35.54%
DY 2.60 0.00 2.45 0.00 2.63 0.00 1.79 28.16%
P/NAPS 0.64 0.57 0.56 0.62 0.55 0.61 0.66 -2.02%

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