[WARISAN] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -10.05%
YoY- -17.0%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 232,857 290,245 280,350 223,889 232,938 242,349 355,857 -6.82%
PBT 26,478 23,673 23,756 24,080 27,277 32,845 28,752 -1.36%
Tax -2,926 -4,797 -5,085 -6,178 -5,709 -5,628 -6,466 -12.37%
NP 23,552 18,876 18,670 17,901 21,568 27,217 22,285 0.92%
-
NP to SH 23,692 18,828 18,670 17,901 21,568 27,217 22,285 1.02%
-
Tax Rate 11.05% 20.26% 21.41% 25.66% 20.93% 17.14% 22.49% -
Total Cost 209,305 271,369 261,680 205,988 211,370 215,132 333,572 -7.47%
-
Net Worth 197,507 175,420 165,966 154,553 143,816 124,305 101,357 11.75%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 3,582 2,688 2,687 2,687 3,584 - - -
Div Payout % 15.12% 14.28% 14.40% 15.02% 16.62% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 197,507 175,420 165,966 154,553 143,816 124,305 101,357 11.75%
NOSH 67,179 67,210 67,192 67,197 67,203 67,192 67,124 0.01%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 10.11% 6.50% 6.66% 8.00% 9.26% 11.23% 6.26% -
ROE 12.00% 10.73% 11.25% 11.58% 15.00% 21.90% 21.99% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 346.62 431.84 417.23 333.18 346.61 360.68 530.15 -6.83%
EPS 35.27 28.01 27.79 26.64 32.09 40.51 33.20 1.01%
DPS 5.33 4.00 4.00 4.00 5.33 0.00 0.00 -
NAPS 2.94 2.61 2.47 2.30 2.14 1.85 1.51 11.73%
Adjusted Per Share Value based on latest NOSH - 67,214
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 346.51 431.91 417.19 333.17 346.63 360.64 529.55 -6.82%
EPS 35.26 28.02 27.78 26.64 32.10 40.50 33.16 1.02%
DPS 5.33 4.00 4.00 4.00 5.33 0.00 0.00 -
NAPS 2.9391 2.6104 2.4697 2.2999 2.1401 1.8498 1.5083 11.75%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.67 1.67 1.76 1.91 2.77 1.86 2.01 -
P/RPS 0.48 0.39 0.42 0.57 0.80 0.52 0.38 3.96%
P/EPS 4.74 5.96 6.33 7.17 8.63 4.59 6.05 -3.98%
EY 21.12 16.77 15.79 13.95 11.59 21.78 16.52 4.17%
DY 3.19 2.40 2.27 2.09 1.93 0.00 0.00 -
P/NAPS 0.57 0.64 0.71 0.83 1.29 1.01 1.33 -13.16%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 15/11/06 22/11/05 17/11/04 13/11/03 12/11/02 15/11/01 27/11/00 -
Price 1.68 1.58 1.71 1.92 2.35 1.98 1.78 -
P/RPS 0.48 0.37 0.41 0.58 0.68 0.55 0.34 5.91%
P/EPS 4.76 5.64 6.15 7.21 7.32 4.89 5.36 -1.95%
EY 20.99 17.73 16.25 13.87 13.66 20.46 18.65 1.98%
DY 3.17 2.53 2.34 2.08 2.27 0.00 0.00 -
P/NAPS 0.57 0.61 0.69 0.83 1.10 1.07 1.18 -11.41%

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