[WARISAN] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 2.44%
YoY- -0.11%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 366,952 242,618 214,334 271,338 243,972 215,102 214,252 9.37%
PBT 27,462 19,712 27,718 20,264 20,952 26,446 26,444 0.63%
Tax -8,904 -4,070 -2,846 -4,192 -4,868 -6,544 -5,674 7.79%
NP 18,558 15,642 24,872 16,072 16,084 19,902 20,770 -1.85%
-
NP to SH 18,862 15,780 24,982 16,066 16,084 19,902 20,770 -1.59%
-
Tax Rate 32.42% 20.65% 10.27% 20.69% 23.23% 24.74% 21.46% -
Total Cost 348,394 226,976 189,462 255,266 227,888 195,200 193,482 10.28%
-
Net Worth 217,113 204,926 194,184 171,415 161,914 153,262 141,155 7.43%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 6,619 5,340 5,375 4,033 4,031 4,031 5,377 3.52%
Div Payout % 35.09% 33.84% 21.52% 25.10% 25.06% 20.26% 25.89% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 217,113 204,926 194,184 171,415 161,914 153,262 141,155 7.43%
NOSH 66,193 66,751 67,192 67,221 67,184 67,191 67,216 -0.25%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 5.06% 6.45% 11.60% 5.92% 6.59% 9.25% 9.69% -
ROE 8.69% 7.70% 12.87% 9.37% 9.93% 12.99% 14.71% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 554.37 363.47 318.99 403.65 363.14 320.13 318.75 9.65%
EPS 28.50 23.64 37.18 23.90 23.94 29.62 30.90 -1.33%
DPS 10.00 8.00 8.00 6.00 6.00 6.00 8.00 3.78%
NAPS 3.28 3.07 2.89 2.55 2.41 2.281 2.10 7.70%
Adjusted Per Share Value based on latest NOSH - 67,189
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 546.06 361.04 318.95 403.78 363.05 320.09 318.83 9.37%
EPS 28.07 23.48 37.18 23.91 23.93 29.62 30.91 -1.59%
DPS 9.85 7.95 8.00 6.00 6.00 6.00 8.00 3.52%
NAPS 3.2309 3.0495 2.8897 2.5508 2.4094 2.2807 2.1005 7.43%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.01 1.83 1.74 1.69 1.82 1.92 2.28 -
P/RPS 0.36 0.50 0.55 0.42 0.50 0.60 0.72 -10.90%
P/EPS 7.05 7.74 4.68 7.07 7.60 6.48 7.38 -0.75%
EY 14.18 12.92 21.37 14.14 13.15 15.43 13.55 0.75%
DY 4.98 4.37 4.60 3.55 3.30 3.13 3.51 5.99%
P/NAPS 0.61 0.60 0.60 0.66 0.76 0.84 1.09 -9.21%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 15/08/07 16/08/06 18/08/05 11/08/04 14/08/03 28/08/02 -
Price 1.90 1.84 1.63 1.68 1.79 1.97 2.48 -
P/RPS 0.34 0.51 0.51 0.42 0.49 0.62 0.78 -12.91%
P/EPS 6.67 7.78 4.38 7.03 7.48 6.65 8.03 -3.04%
EY 15.00 12.85 22.81 14.23 13.37 15.04 12.46 3.13%
DY 5.26 4.35 4.91 3.57 3.35 3.05 3.23 8.45%
P/NAPS 0.58 0.60 0.56 0.66 0.74 0.86 1.18 -11.15%

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