[WARISAN] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 6.84%
YoY- 66.98%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 471,366 462,936 470,630 376,996 307,289 320,329 267,237 9.91%
PBT 27,685 24,713 22,710 20,628 12,292 25,060 20,693 4.96%
Tax -8,692 -7,528 -8,850 -7,189 -4,244 -6,737 -4,256 12.62%
NP 18,993 17,185 13,860 13,438 8,048 18,322 16,437 2.43%
-
NP to SH 19,133 17,224 13,777 13,438 8,048 18,693 16,673 2.31%
-
Tax Rate 31.40% 30.46% 38.97% 34.85% 34.53% 26.88% 20.57% -
Total Cost 452,373 445,750 456,770 363,557 299,241 302,006 250,800 10.32%
-
Net Worth 279,443 259,923 240,560 233,545 229,723 219,662 0 -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 5,211 5,211 5,215 5,218 4,388 4,410 3,555 6.57%
Div Payout % 27.24% 30.26% 37.85% 38.83% 54.53% 23.60% 21.32% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 279,443 259,923 240,560 233,545 229,723 219,662 0 -
NOSH 65,138 65,143 65,192 65,236 65,823 66,163 66,657 -0.38%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 4.03% 3.71% 2.94% 3.56% 2.62% 5.72% 6.15% -
ROE 6.85% 6.63% 5.73% 5.75% 3.50% 8.51% 0.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 723.64 710.64 721.91 577.89 466.84 484.15 400.91 10.33%
EPS 29.37 26.44 21.13 20.60 12.23 28.25 25.01 2.71%
DPS 8.00 8.00 8.00 8.00 6.67 6.67 5.33 6.99%
NAPS 4.29 3.99 3.69 3.58 3.49 3.32 0.00 -
Adjusted Per Share Value based on latest NOSH - 65,232
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 701.44 688.89 700.34 561.01 457.28 476.68 397.67 9.91%
EPS 28.47 25.63 20.50 20.00 11.98 27.82 24.81 2.31%
DPS 7.75 7.76 7.76 7.77 6.53 6.56 5.29 6.56%
NAPS 4.1584 3.8679 3.5798 3.4754 3.4185 3.2688 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.84 2.70 2.36 2.57 2.15 2.00 1.87 -
P/RPS 0.39 0.38 0.33 0.44 0.46 0.41 0.47 -3.05%
P/EPS 9.67 10.21 11.17 12.48 17.58 7.08 7.48 4.36%
EY 10.34 9.79 8.95 8.02 5.69 14.13 13.38 -4.20%
DY 2.82 2.96 3.39 3.11 3.10 3.33 2.85 -0.17%
P/NAPS 0.66 0.68 0.64 0.72 0.62 0.60 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/11/13 27/11/12 15/11/11 18/11/10 17/11/09 18/11/08 - -
Price 2.81 2.55 2.27 2.50 2.00 1.70 0.00 -
P/RPS 0.39 0.36 0.31 0.43 0.43 0.35 0.00 -
P/EPS 9.57 9.64 10.74 12.14 16.36 6.02 0.00 -
EY 10.45 10.37 9.31 8.24 6.11 16.62 0.00 -
DY 2.85 3.14 3.52 3.20 3.33 3.92 0.00 -
P/NAPS 0.66 0.64 0.62 0.70 0.57 0.51 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