[WARISAN] QoQ TTM Result on 30-Jun-2000 [#2]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
21-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ- 22.5%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
TTM Result
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Revenue 323,071 339,992 351,791 256,231 159,180 84,898 0 -100.00%
PBT 33,534 31,787 36,921 27,800 21,510 15,357 0 -100.00%
Tax -5,934 -5,846 -4,860 -2,843 -1,137 -10 0 -100.00%
NP 27,600 25,941 32,061 24,957 20,373 15,347 0 -100.00%
-
NP to SH 27,600 25,941 32,061 24,957 20,373 15,347 0 -100.00%
-
Tax Rate 17.70% 18.39% 13.16% 10.23% 5.29% 0.07% - -
Total Cost 295,471 314,051 319,730 231,274 138,807 69,551 0 -100.00%
-
Net Worth 116,903 110,454 101,198 94,376 91,808 293,398 0 -100.00%
Dividend
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Div 5,390 5,390 9,467 9,467 6,770 6,770 - -100.00%
Div Payout % 19.53% 20.78% 29.53% 37.93% 33.23% 44.12% - -
Equity
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Net Worth 116,903 110,454 101,198 94,376 91,808 293,398 0 -100.00%
NOSH 67,185 67,350 67,018 67,411 67,013 225,691 0 -100.00%
Ratio Analysis
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
NP Margin 8.54% 7.63% 9.11% 9.74% 12.80% 18.08% 0.00% -
ROE 23.61% 23.49% 31.68% 26.44% 22.19% 5.23% 0.00% -
Per Share
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 480.86 504.81 524.91 380.10 237.53 37.62 0.00 -100.00%
EPS 41.08 38.52 47.84 37.02 30.40 6.80 0.00 -100.00%
DPS 8.00 8.00 14.13 14.04 10.10 3.00 0.00 -100.00%
NAPS 1.74 1.64 1.51 1.40 1.37 1.30 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 67,411
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 480.76 505.94 523.50 381.30 236.88 126.34 0.00 -100.00%
EPS 41.07 38.60 47.71 37.14 30.32 22.84 0.00 -100.00%
DPS 8.02 8.02 14.09 14.09 10.08 10.08 0.00 -100.00%
NAPS 1.7396 1.6437 1.5059 1.4044 1.3662 4.366 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - - -
Price 1.67 1.57 2.01 2.18 2.60 0.00 0.00 -
P/RPS 0.35 0.31 0.38 0.57 1.09 0.00 0.00 -100.00%
P/EPS 4.07 4.08 4.20 5.89 8.55 0.00 0.00 -100.00%
EY 24.60 24.53 23.80 16.98 11.69 0.00 0.00 -100.00%
DY 4.79 5.10 7.03 6.44 3.89 0.00 0.00 -100.00%
P/NAPS 0.96 0.96 1.33 1.56 1.90 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 11/07/01 27/02/01 27/11/00 - - - - -
Price 1.88 1.60 1.78 0.00 0.00 0.00 0.00 -
P/RPS 0.39 0.32 0.34 0.00 0.00 0.00 0.00 -100.00%
P/EPS 4.58 4.15 3.72 0.00 0.00 0.00 0.00 -100.00%
EY 21.85 24.07 26.88 0.00 0.00 0.00 0.00 -100.00%
DY 4.26 5.00 7.94 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.08 0.98 1.18 0.00 0.00 0.00 0.00 -100.00%

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