[WARISAN] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 43.28%
YoY- 50.12%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 83,372 86,625 93,999 89,477 57,675 79,119 61,951 21.78%
PBT 1,641 6,156 5,870 7,861 4,161 5,664 4,691 -50.19%
Tax 1,276 -1,693 -2,854 -1,598 125 -1,157 -1,067 -
NP 2,917 4,463 3,016 6,263 4,286 4,507 3,624 -13.41%
-
NP to SH 2,791 4,561 3,078 6,353 4,434 4,615 3,658 -16.43%
-
Tax Rate -77.76% 27.50% 48.62% 20.33% -3.00% 20.43% 22.75% -
Total Cost 80,455 82,162 90,983 83,214 53,389 74,612 58,327 23.79%
-
Net Worth 197,763 219,456 217,221 216,624 210,764 0 204,182 -2.09%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,296 - 3,311 - 3,313 - 2,660 15.28%
Div Payout % 118.10% - 107.58% - 74.74% - 72.73% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 197,763 219,456 217,221 216,624 210,764 0 204,182 -2.09%
NOSH 65,921 66,101 66,226 66,246 66,278 66,402 66,509 -0.58%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.50% 5.15% 3.21% 7.00% 7.43% 5.70% 5.85% -
ROE 1.41% 2.08% 1.42% 2.93% 2.10% 0.00% 1.79% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 126.47 131.05 141.94 135.07 87.02 119.15 93.15 22.49%
EPS 4.23 6.90 4.65 9.59 6.69 6.95 5.50 -15.99%
DPS 5.00 0.00 5.00 0.00 5.00 0.00 4.00 15.96%
NAPS 3.00 3.32 3.28 3.27 3.18 0.00 3.07 -1.51%
Adjusted Per Share Value based on latest NOSH - 66,246
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 124.07 128.91 139.88 133.15 85.83 117.74 92.19 21.78%
EPS 4.15 6.79 4.58 9.45 6.60 6.87 5.44 -16.44%
DPS 4.90 0.00 4.93 0.00 4.93 0.00 3.96 15.18%
NAPS 2.9429 3.2657 3.2325 3.2236 3.1364 0.00 3.0384 -2.09%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.94 2.00 2.01 2.20 1.85 1.87 1.83 -
P/RPS 1.53 1.53 1.42 1.63 2.13 1.57 1.96 -15.15%
P/EPS 45.82 28.99 43.25 22.94 27.65 26.91 33.27 23.66%
EY 2.18 3.45 2.31 4.36 3.62 3.72 3.01 -19.27%
DY 2.58 0.00 2.49 0.00 2.70 0.00 2.19 11.48%
P/NAPS 0.65 0.60 0.61 0.67 0.58 0.00 0.60 5.45%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 18/11/08 28/08/08 27/05/08 25/02/08 - 15/08/07 -
Price 2.00 1.70 1.90 1.93 2.20 0.00 1.84 -
P/RPS 1.58 1.30 1.34 1.43 2.53 0.00 1.98 -13.90%
P/EPS 47.24 24.64 40.88 20.13 32.88 0.00 33.45 25.74%
EY 2.12 4.06 2.45 4.97 3.04 0.00 2.99 -20.40%
DY 2.50 0.00 2.63 0.00 2.27 0.00 2.17 9.85%
P/NAPS 0.67 0.51 0.58 0.59 0.69 0.00 0.60 7.59%

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