[WARISAN] YoY Cumulative Quarter Result on 30-Jun-2000 [#2]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
21-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ- 91.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 107,551 107,126 115,004 171,333 0 -100.00%
PBT 13,223 13,222 16,112 12,443 0 -100.00%
Tax -3,272 -2,837 -2,828 -2,833 0 -100.00%
NP 9,951 10,385 13,284 9,610 0 -100.00%
-
NP to SH 9,951 10,385 13,284 9,610 0 -100.00%
-
Tax Rate 24.74% 21.46% 17.55% 22.77% - -
Total Cost 97,600 96,741 101,720 161,723 0 -100.00%
-
Net Worth 153,262 141,155 120,958 94,083 0 -100.00%
Dividend
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 2,015 2,688 5,375 - - -100.00%
Div Payout % 20.26% 25.89% 40.47% - - -
Equity
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 153,262 141,155 120,958 94,083 0 -100.00%
NOSH 67,191 67,216 67,199 67,202 0 -100.00%
Ratio Analysis
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 9.25% 9.69% 11.55% 5.61% 0.00% -
ROE 6.49% 7.36% 10.98% 10.21% 0.00% -
Per Share
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 160.07 159.37 171.14 254.95 0.00 -100.00%
EPS 14.81 15.45 19.77 14.30 0.00 -100.00%
DPS 3.00 4.00 8.00 0.00 0.00 -100.00%
NAPS 2.281 2.10 1.80 1.40 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 67,411
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 160.05 159.41 171.14 254.96 0.00 -100.00%
EPS 14.81 15.45 19.77 14.30 0.00 -100.00%
DPS 3.00 4.00 8.00 0.00 0.00 -100.00%
NAPS 2.2807 2.1005 1.80 1.4001 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.92 2.28 1.92 2.18 0.00 -
P/RPS 1.20 1.43 1.12 0.86 0.00 -100.00%
P/EPS 12.96 14.76 9.71 15.24 0.00 -100.00%
EY 7.71 6.78 10.30 6.56 0.00 -100.00%
DY 1.56 1.75 4.17 0.00 0.00 -100.00%
P/NAPS 0.84 1.09 1.07 1.56 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 14/08/03 28/08/02 23/08/01 21/08/00 - -
Price 1.97 2.48 2.03 2.20 0.00 -
P/RPS 1.23 1.56 1.19 0.86 0.00 -100.00%
P/EPS 13.30 16.05 10.27 15.38 0.00 -100.00%
EY 7.52 6.23 9.74 6.50 0.00 -100.00%
DY 1.52 1.61 3.94 0.00 0.00 -100.00%
P/NAPS 0.86 1.18 1.13 1.57 0.00 -100.00%

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