[WARISAN] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -7.34%
YoY- -32.2%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 263,153 268,980 226,900 235,460 229,998 339,992 321,091 0.21%
PBT 26,394 21,196 18,926 27,441 36,324 31,787 30,311 0.14%
Tax -3,725 -6,810 -4,310 -7,457 -6,848 -5,846 -38 -4.75%
NP 22,669 14,386 14,616 19,984 29,476 25,941 30,273 0.30%
-
NP to SH 22,664 14,386 14,616 19,984 29,476 25,941 30,273 0.30%
-
Tax Rate 14.11% 32.13% 22.77% 27.17% 18.85% 18.39% 0.13% -
Total Cost 240,484 254,594 212,284 215,476 200,522 314,051 290,818 0.20%
-
Net Worth 185,451 165,966 155,903 146,509 133,065 110,215 135,706 -0.33%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 6,047 4,703 4,032 5,376 6,559 - - -100.00%
Div Payout % 26.68% 32.70% 27.59% 26.90% 22.25% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 185,451 165,966 155,903 146,509 133,065 110,215 135,706 -0.33%
NOSH 67,192 67,192 67,200 67,206 67,204 67,204 104,389 0.46%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 8.61% 5.35% 6.44% 8.49% 12.82% 7.63% 9.43% -
ROE 12.22% 8.67% 9.38% 13.64% 22.15% 23.54% 22.31% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 391.64 400.31 337.65 350.35 342.23 505.91 307.59 -0.25%
EPS 33.73 21.41 21.75 29.74 43.86 38.60 45.00 0.30%
DPS 9.00 7.00 6.00 8.00 9.76 0.00 0.00 -100.00%
NAPS 2.76 2.47 2.32 2.18 1.98 1.64 1.30 -0.79%
Adjusted Per Share Value based on latest NOSH - 67,215
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 391.60 400.27 337.65 350.39 342.26 505.94 477.81 0.21%
EPS 33.73 21.41 21.75 29.74 43.86 38.60 45.05 0.30%
DPS 9.00 7.00 6.00 8.00 9.76 0.00 0.00 -100.00%
NAPS 2.7597 2.4697 2.32 2.1802 1.9801 1.6401 2.0194 -0.33%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.53 1.79 1.84 2.34 2.20 1.57 0.00 -
P/RPS 0.39 0.45 0.54 0.67 0.64 0.31 0.00 -100.00%
P/EPS 4.54 8.36 8.46 7.87 5.02 4.07 0.00 -100.00%
EY 22.05 11.96 11.82 12.71 19.94 24.59 0.00 -100.00%
DY 5.88 3.91 3.26 3.42 4.44 0.00 0.00 -100.00%
P/NAPS 0.55 0.72 0.79 1.07 1.11 0.96 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 25/02/05 26/02/04 28/02/03 27/02/02 27/02/01 29/02/00 -
Price 1.52 1.92 1.86 1.95 2.17 1.60 2.30 -
P/RPS 0.39 0.48 0.55 0.56 0.63 0.32 0.75 0.69%
P/EPS 4.51 8.97 8.55 6.56 4.95 4.15 7.93 0.60%
EY 22.19 11.15 11.69 15.25 20.21 24.13 12.61 -0.59%
DY 5.92 3.65 3.23 4.10 4.50 0.00 0.00 -100.00%
P/NAPS 0.55 0.78 0.80 0.89 1.10 0.98 1.77 1.25%

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