[WARISAN] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 74.88%
YoY- 50.07%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 57,675 79,119 61,951 59,358 41,552 67,476 53,539 5.07%
PBT 4,161 5,664 4,691 5,165 2,571 6,000 9,771 -43.30%
Tax 125 -1,157 -1,067 -968 -174 -772 -153 -
NP 4,286 4,507 3,624 4,197 2,397 5,228 9,618 -41.57%
-
NP to SH 4,434 4,615 3,658 4,232 2,420 5,278 9,671 -40.45%
-
Tax Rate -3.00% 20.43% 22.75% 18.74% 6.77% 12.87% 1.57% -
Total Cost 53,389 74,612 58,327 55,161 39,155 62,248 43,921 13.85%
-
Net Worth 210,764 0 204,182 203,564 199,767 197,421 194,226 5.58%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,313 - 2,660 - 3,351 - 2,688 14.91%
Div Payout % 74.74% - 72.73% - 138.50% - 27.80% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 210,764 0 204,182 203,564 199,767 197,421 194,226 5.58%
NOSH 66,278 66,402 66,509 66,962 67,036 67,150 67,206 -0.92%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.43% 5.70% 5.85% 7.07% 5.77% 7.75% 17.96% -
ROE 2.10% 0.00% 1.79% 2.08% 1.21% 2.67% 4.98% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 87.02 119.15 93.15 88.64 61.98 100.49 79.66 6.05%
EPS 6.69 6.95 5.50 6.32 3.61 7.86 14.39 -39.90%
DPS 5.00 0.00 4.00 0.00 5.00 0.00 4.00 15.99%
NAPS 3.18 0.00 3.07 3.04 2.98 2.94 2.89 6.56%
Adjusted Per Share Value based on latest NOSH - 66,962
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 85.83 117.74 92.19 88.33 61.83 100.41 79.67 5.07%
EPS 6.60 6.87 5.44 6.30 3.60 7.85 14.39 -40.44%
DPS 4.93 0.00 3.96 0.00 4.99 0.00 4.00 14.91%
NAPS 3.1364 0.00 3.0384 3.0292 2.9727 2.9378 2.8903 5.58%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.85 1.87 1.83 1.84 1.67 1.67 1.74 -
P/RPS 2.13 1.57 1.96 2.08 2.69 1.66 2.18 -1.53%
P/EPS 27.65 26.91 33.27 29.11 46.26 21.25 12.09 73.32%
EY 3.62 3.72 3.01 3.43 2.16 4.71 8.27 -42.26%
DY 2.70 0.00 2.19 0.00 2.99 0.00 2.30 11.24%
P/NAPS 0.58 0.00 0.60 0.61 0.56 0.57 0.60 -2.22%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 - 15/08/07 23/05/07 26/02/07 15/11/06 16/08/06 -
Price 2.20 0.00 1.84 1.73 1.92 1.68 1.63 -
P/RPS 2.53 0.00 1.98 1.95 3.10 1.67 2.05 15.01%
P/EPS 32.88 0.00 33.45 27.37 53.19 21.37 11.33 103.06%
EY 3.04 0.00 2.99 3.65 1.88 4.68 8.83 -50.78%
DY 2.27 0.00 2.17 0.00 2.60 0.00 2.45 -4.94%
P/NAPS 0.69 0.00 0.60 0.57 0.64 0.57 0.56 14.88%

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