[WARISAN] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -6.78%
YoY- -36.83%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 368,016 294,366 366,952 242,618 214,334 271,338 243,972 7.08%
PBT 19,336 13,218 27,462 19,712 27,718 20,264 20,952 -1.32%
Tax -6,758 -4,112 -8,904 -4,070 -2,846 -4,192 -4,868 5.61%
NP 12,578 9,106 18,558 15,642 24,872 16,072 16,084 -4.01%
-
NP to SH 12,578 9,106 18,862 15,780 24,982 16,066 16,084 -4.01%
-
Tax Rate 34.95% 31.11% 32.42% 20.65% 10.27% 20.69% 23.23% -
Total Cost 355,438 285,260 348,394 226,976 189,462 255,266 227,888 7.68%
-
Net Worth 232,249 230,615 217,113 204,926 194,184 171,415 161,914 6.19%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 7,828 6,589 6,619 5,340 5,375 4,033 4,031 11.69%
Div Payout % 62.24% 72.36% 35.09% 33.84% 21.52% 25.10% 25.06% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 232,249 230,615 217,113 204,926 194,184 171,415 161,914 6.19%
NOSH 65,238 65,890 66,193 66,751 67,192 67,221 67,184 -0.48%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.42% 3.09% 5.06% 6.45% 11.60% 5.92% 6.59% -
ROE 5.42% 3.95% 8.69% 7.70% 12.87% 9.37% 9.93% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 564.11 446.75 554.37 363.47 318.99 403.65 363.14 7.61%
EPS 19.28 13.82 28.50 23.64 37.18 23.90 23.94 -3.54%
DPS 12.00 10.00 10.00 8.00 8.00 6.00 6.00 12.24%
NAPS 3.56 3.50 3.28 3.07 2.89 2.55 2.41 6.71%
Adjusted Per Share Value based on latest NOSH - 66,509
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 547.64 438.04 546.06 361.04 318.95 403.78 363.05 7.08%
EPS 18.72 13.55 28.07 23.48 37.18 23.91 23.93 -4.00%
DPS 11.65 9.81 9.85 7.95 8.00 6.00 6.00 11.68%
NAPS 3.4561 3.4318 3.2309 3.0495 2.8897 2.5508 2.4094 6.19%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.16 2.15 2.01 1.83 1.74 1.69 1.82 -
P/RPS 0.38 0.48 0.36 0.50 0.55 0.42 0.50 -4.46%
P/EPS 11.20 15.56 7.05 7.74 4.68 7.07 7.60 6.67%
EY 8.93 6.43 14.18 12.92 21.37 14.14 13.15 -6.24%
DY 5.56 4.65 4.98 4.37 4.60 3.55 3.30 9.07%
P/NAPS 0.61 0.61 0.61 0.60 0.60 0.66 0.76 -3.59%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 17/08/10 18/08/09 28/08/08 15/08/07 16/08/06 18/08/05 11/08/04 -
Price 2.45 2.30 1.90 1.84 1.63 1.68 1.79 -
P/RPS 0.43 0.51 0.34 0.51 0.51 0.42 0.49 -2.15%
P/EPS 12.71 16.64 6.67 7.78 4.38 7.03 7.48 9.23%
EY 7.87 6.01 15.00 12.85 22.81 14.23 13.37 -8.45%
DY 4.90 4.35 5.26 4.35 4.91 3.57 3.35 6.53%
P/NAPS 0.69 0.66 0.58 0.60 0.56 0.66 0.74 -1.15%

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