[WARISAN] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 13.87%
YoY- -49.98%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 77,265 83,284 74,550 72,633 83,372 86,625 93,999 -12.22%
PBT 2,825 2,610 2,696 3,913 1,641 6,156 5,870 -38.50%
Tax -2,041 -1,127 -1,321 -735 1,276 -1,693 -2,854 -19.98%
NP 784 1,483 1,375 3,178 2,917 4,463 3,016 -59.16%
-
NP to SH 784 1,483 1,375 3,178 2,791 4,561 3,078 -59.71%
-
Tax Rate 72.25% 43.18% 49.00% 18.78% -77.76% 27.50% 48.62% -
Total Cost 76,481 81,801 73,175 69,455 80,455 82,162 90,983 -10.90%
-
Net Worth 196,179 230,029 230,263 232,086 197,763 219,456 217,221 -6.54%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,923 - 3,289 - 3,296 - 3,311 11.93%
Div Payout % 500.46% - 239.23% - 118.10% - 107.58% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 196,179 230,029 230,263 232,086 197,763 219,456 217,221 -6.54%
NOSH 65,393 65,911 65,789 65,933 65,921 66,101 66,226 -0.83%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.01% 1.78% 1.84% 4.38% 3.50% 5.15% 3.21% -
ROE 0.40% 0.64% 0.60% 1.37% 1.41% 2.08% 1.42% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 118.15 126.36 113.32 110.16 126.47 131.05 141.94 -11.48%
EPS 1.20 2.25 2.09 4.82 4.23 6.90 4.65 -59.36%
DPS 6.00 0.00 5.00 0.00 5.00 0.00 5.00 12.88%
NAPS 3.00 3.49 3.50 3.52 3.00 3.32 3.28 -5.75%
Adjusted Per Share Value based on latest NOSH - 65,933
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 114.98 123.93 110.94 108.08 124.07 128.91 139.88 -12.21%
EPS 1.17 2.21 2.05 4.73 4.15 6.79 4.58 -59.63%
DPS 5.84 0.00 4.90 0.00 4.90 0.00 4.93 11.92%
NAPS 2.9193 3.4231 3.4265 3.4537 2.9429 3.2657 3.2325 -6.55%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.30 2.15 2.15 1.70 1.94 2.00 2.01 -
P/RPS 1.95 1.70 1.90 1.54 1.53 1.53 1.42 23.47%
P/EPS 191.84 95.56 102.87 35.27 45.82 28.99 43.25 169.23%
EY 0.52 1.05 0.97 2.84 2.18 3.45 2.31 -62.89%
DY 2.61 0.00 2.33 0.00 2.58 0.00 2.49 3.17%
P/NAPS 0.77 0.62 0.61 0.48 0.65 0.60 0.61 16.74%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 17/11/09 18/08/09 26/05/09 20/02/09 18/11/08 28/08/08 -
Price 2.06 2.00 2.30 2.10 2.00 1.70 1.90 -
P/RPS 1.74 1.58 2.03 1.91 1.58 1.30 1.34 18.96%
P/EPS 171.82 88.89 110.05 43.57 47.24 24.64 40.88 159.76%
EY 0.58 1.13 0.91 2.30 2.12 4.06 2.45 -61.63%
DY 2.91 0.00 2.17 0.00 2.50 0.00 2.63 6.95%
P/NAPS 0.69 0.57 0.66 0.60 0.67 0.51 0.58 12.23%

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