[WARISAN] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -19.09%
YoY- 69.03%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 254,861 283,663 323,071 339,992 351,791 256,231 159,180 36.82%
PBT 34,849 35,456 33,534 31,787 36,921 27,800 21,510 37.90%
Tax -5,217 -5,841 -5,934 -5,846 -4,860 -2,843 -1,137 175.86%
NP 29,632 29,615 27,600 25,941 32,061 24,957 20,373 28.34%
-
NP to SH 29,632 29,615 27,600 25,941 32,061 24,957 20,373 28.34%
-
Tax Rate 14.97% 16.47% 17.70% 18.39% 13.16% 10.23% 5.29% -
Total Cost 225,229 254,048 295,471 314,051 319,730 231,274 138,807 38.04%
-
Net Worth 124,281 120,982 116,903 110,454 101,198 94,376 91,808 22.34%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 8,071 8,071 5,390 5,390 9,467 9,467 6,770 12.42%
Div Payout % 27.24% 27.25% 19.53% 20.78% 29.53% 37.93% 33.23% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 124,281 120,982 116,903 110,454 101,198 94,376 91,808 22.34%
NOSH 67,179 67,212 67,185 67,350 67,018 67,411 67,013 0.16%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 11.63% 10.44% 8.54% 7.63% 9.11% 9.74% 12.80% -
ROE 23.84% 24.48% 23.61% 23.49% 31.68% 26.44% 22.19% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 379.37 422.04 480.86 504.81 524.91 380.10 237.53 36.59%
EPS 44.11 44.06 41.08 38.52 47.84 37.02 30.40 28.13%
DPS 12.00 12.00 8.00 8.00 14.13 14.04 10.10 12.16%
NAPS 1.85 1.80 1.74 1.64 1.51 1.40 1.37 22.14%
Adjusted Per Share Value based on latest NOSH - 67,350
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 379.26 422.12 480.76 505.94 523.50 381.30 236.88 36.81%
EPS 44.10 44.07 41.07 38.60 47.71 37.14 30.32 28.34%
DPS 12.01 12.01 8.02 8.02 14.09 14.09 10.08 12.37%
NAPS 1.8494 1.8003 1.7396 1.6437 1.5059 1.4044 1.3662 22.34%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.86 1.92 1.67 1.57 2.01 2.18 2.60 -
P/RPS 0.49 0.45 0.35 0.31 0.38 0.57 1.09 -41.28%
P/EPS 4.22 4.36 4.07 4.08 4.20 5.89 8.55 -37.51%
EY 23.71 22.95 24.60 24.53 23.80 16.98 11.69 60.16%
DY 6.45 6.25 4.79 5.10 7.03 6.44 3.89 40.04%
P/NAPS 1.01 1.07 0.96 0.96 1.33 1.56 1.90 -34.35%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 15/11/01 23/08/01 11/07/01 27/02/01 27/11/00 - - -
Price 1.98 2.03 1.88 1.60 1.78 0.00 0.00 -
P/RPS 0.52 0.48 0.39 0.32 0.34 0.00 0.00 -
P/EPS 4.49 4.61 4.58 4.15 3.72 0.00 0.00 -
EY 22.28 21.71 21.85 24.07 26.88 0.00 0.00 -
DY 6.06 5.91 4.26 5.00 7.94 0.00 0.00 -
P/NAPS 1.07 1.13 1.08 0.98 1.18 0.00 0.00 -

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