[WARISAN] QoQ TTM Result on 30-Sep-2000 [#3]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
27-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 28.46%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
TTM Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 283,663 323,071 339,992 351,791 256,231 159,180 84,898 -1.21%
PBT 35,456 33,534 31,787 36,921 27,800 21,510 15,357 -0.84%
Tax -5,841 -5,934 -5,846 -4,860 -2,843 -1,137 -10 -6.25%
NP 29,615 27,600 25,941 32,061 24,957 20,373 15,347 -0.66%
-
NP to SH 29,615 27,600 25,941 32,061 24,957 20,373 15,347 -0.66%
-
Tax Rate 16.47% 17.70% 18.39% 13.16% 10.23% 5.29% 0.07% -
Total Cost 254,048 295,471 314,051 319,730 231,274 138,807 69,551 -1.30%
-
Net Worth 120,982 116,903 110,454 101,198 94,376 91,808 293,398 0.90%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 8,071 5,390 5,390 9,467 9,467 6,770 6,770 -0.17%
Div Payout % 27.25% 19.53% 20.78% 29.53% 37.93% 33.23% 44.12% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 120,982 116,903 110,454 101,198 94,376 91,808 293,398 0.90%
NOSH 67,212 67,185 67,350 67,018 67,411 67,013 225,691 1.23%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 10.44% 8.54% 7.63% 9.11% 9.74% 12.80% 18.08% -
ROE 24.48% 23.61% 23.49% 31.68% 26.44% 22.19% 5.23% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 422.04 480.86 504.81 524.91 380.10 237.53 37.62 -2.42%
EPS 44.06 41.08 38.52 47.84 37.02 30.40 6.80 -1.87%
DPS 12.00 8.00 8.00 14.13 14.04 10.10 3.00 -1.39%
NAPS 1.80 1.74 1.64 1.51 1.40 1.37 1.30 -0.32%
Adjusted Per Share Value based on latest NOSH - 67,018
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 422.12 480.76 505.94 523.50 381.30 236.88 126.34 -1.21%
EPS 44.07 41.07 38.60 47.71 37.14 30.32 22.84 -0.66%
DPS 12.01 8.02 8.02 14.09 14.09 10.08 10.08 -0.17%
NAPS 1.8003 1.7396 1.6437 1.5059 1.4044 1.3662 4.366 0.90%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 1.92 1.67 1.57 2.01 2.18 2.60 0.00 -
P/RPS 0.45 0.35 0.31 0.38 0.57 1.09 0.00 -100.00%
P/EPS 4.36 4.07 4.08 4.20 5.89 8.55 0.00 -100.00%
EY 22.95 24.60 24.53 23.80 16.98 11.69 0.00 -100.00%
DY 6.25 4.79 5.10 7.03 6.44 3.89 0.00 -100.00%
P/NAPS 1.07 0.96 0.96 1.33 1.56 1.90 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 23/08/01 11/07/01 27/02/01 27/11/00 - - - -
Price 2.03 1.88 1.60 1.78 0.00 0.00 0.00 -
P/RPS 0.48 0.39 0.32 0.34 0.00 0.00 0.00 -100.00%
P/EPS 4.61 4.58 4.15 3.72 0.00 0.00 0.00 -100.00%
EY 21.71 21.85 24.07 26.88 0.00 0.00 0.00 -100.00%
DY 5.91 4.26 5.00 7.94 0.00 0.00 0.00 -100.00%
P/NAPS 1.13 1.08 0.98 1.18 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