[WARISAN] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 0.59%
YoY- 38.13%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 464,496 477,436 453,270 368,016 294,366 366,952 242,618 11.42%
PBT 25,862 27,480 21,752 19,336 13,218 27,462 19,712 4.62%
Tax -8,822 -9,230 -9,322 -6,758 -4,112 -8,904 -4,070 13.74%
NP 17,040 18,250 12,430 12,578 9,106 18,558 15,642 1.43%
-
NP to SH 17,142 18,218 12,508 12,578 9,106 18,862 15,780 1.38%
-
Tax Rate 34.11% 33.59% 42.86% 34.95% 31.11% 32.42% 20.65% -
Total Cost 447,456 459,186 440,840 355,438 285,260 348,394 226,976 11.96%
-
Net Worth 276,147 259,977 236,725 232,249 230,615 217,113 204,926 5.09%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 7,815 7,818 7,825 7,828 6,589 6,619 5,340 6.54%
Div Payout % 45.59% 42.92% 62.57% 62.24% 72.36% 35.09% 33.84% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 276,147 259,977 236,725 232,249 230,615 217,113 204,926 5.09%
NOSH 65,129 65,157 65,213 65,238 65,890 66,193 66,751 -0.40%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.67% 3.82% 2.74% 3.42% 3.09% 5.06% 6.45% -
ROE 6.21% 7.01% 5.28% 5.42% 3.95% 8.69% 7.70% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 713.19 732.74 695.05 564.11 446.75 554.37 363.47 11.87%
EPS 26.32 27.96 19.18 19.28 13.82 28.50 23.64 1.80%
DPS 12.00 12.00 12.00 12.00 10.00 10.00 8.00 6.98%
NAPS 4.24 3.99 3.63 3.56 3.50 3.28 3.07 5.52%
Adjusted Per Share Value based on latest NOSH - 65,216
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 691.21 710.47 674.51 547.64 438.04 546.06 361.04 11.42%
EPS 25.51 27.11 18.61 18.72 13.55 28.07 23.48 1.39%
DPS 11.63 11.64 11.65 11.65 9.81 9.85 7.95 6.53%
NAPS 4.1093 3.8687 3.5227 3.4561 3.4318 3.2309 3.0495 5.09%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.70 2.27 2.50 2.16 2.15 2.01 1.83 -
P/RPS 0.38 0.31 0.36 0.38 0.48 0.36 0.50 -4.46%
P/EPS 10.26 8.12 13.03 11.20 15.56 7.05 7.74 4.80%
EY 9.75 12.32 7.67 8.93 6.43 14.18 12.92 -4.57%
DY 4.44 5.29 4.80 5.56 4.65 4.98 4.37 0.26%
P/NAPS 0.64 0.57 0.69 0.61 0.61 0.61 0.60 1.08%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 14/08/12 16/08/11 17/08/10 18/08/09 28/08/08 15/08/07 -
Price 2.65 2.51 2.34 2.45 2.30 1.90 1.84 -
P/RPS 0.37 0.34 0.34 0.43 0.51 0.34 0.51 -5.20%
P/EPS 10.07 8.98 12.20 12.71 16.64 6.67 7.78 4.38%
EY 9.93 11.14 8.20 7.87 6.01 15.00 12.85 -4.20%
DY 4.53 4.78 5.13 4.90 4.35 5.26 4.35 0.67%
P/NAPS 0.63 0.63 0.64 0.69 0.66 0.58 0.60 0.81%

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