[WARISAN] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 104.87%
YoY- -0.11%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 183,476 121,309 107,167 135,669 121,986 107,551 107,126 9.37%
PBT 13,731 9,856 13,859 10,132 10,476 13,223 13,222 0.63%
Tax -4,452 -2,035 -1,423 -2,096 -2,434 -3,272 -2,837 7.79%
NP 9,279 7,821 12,436 8,036 8,042 9,951 10,385 -1.85%
-
NP to SH 9,431 7,890 12,491 8,033 8,042 9,951 10,385 -1.59%
-
Tax Rate 32.42% 20.65% 10.27% 20.69% 23.23% 24.74% 21.46% -
Total Cost 174,197 113,488 94,731 127,633 113,944 97,600 96,741 10.28%
-
Net Worth 217,113 204,926 194,184 171,415 161,914 153,262 141,155 7.43%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 3,309 2,670 2,687 2,016 2,015 2,015 2,688 3.52%
Div Payout % 35.09% 33.84% 21.52% 25.10% 25.06% 20.26% 25.89% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 217,113 204,926 194,184 171,415 161,914 153,262 141,155 7.43%
NOSH 66,193 66,751 67,192 67,221 67,184 67,191 67,216 -0.25%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 5.06% 6.45% 11.60% 5.92% 6.59% 9.25% 9.69% -
ROE 4.34% 3.85% 6.43% 4.69% 4.97% 6.49% 7.36% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 277.18 181.73 159.49 201.82 181.57 160.07 159.37 9.65%
EPS 14.25 11.82 18.59 11.95 11.97 14.81 15.45 -1.33%
DPS 5.00 4.00 4.00 3.00 3.00 3.00 4.00 3.78%
NAPS 3.28 3.07 2.89 2.55 2.41 2.281 2.10 7.70%
Adjusted Per Share Value based on latest NOSH - 67,189
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 273.03 180.52 159.47 201.89 181.53 160.05 159.41 9.37%
EPS 14.03 11.74 18.59 11.95 11.97 14.81 15.45 -1.59%
DPS 4.93 3.97 4.00 3.00 3.00 3.00 4.00 3.54%
NAPS 3.2309 3.0495 2.8897 2.5508 2.4094 2.2807 2.1005 7.43%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.01 1.83 1.74 1.69 1.82 1.92 2.28 -
P/RPS 0.73 1.01 1.09 0.84 1.00 1.20 1.43 -10.59%
P/EPS 14.11 15.48 9.36 14.14 15.20 12.96 14.76 -0.74%
EY 7.09 6.46 10.68 7.07 6.58 7.71 6.78 0.74%
DY 2.49 2.19 2.30 1.78 1.65 1.56 1.75 6.04%
P/NAPS 0.61 0.60 0.60 0.66 0.76 0.84 1.09 -9.21%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 15/08/07 16/08/06 18/08/05 11/08/04 14/08/03 28/08/02 -
Price 1.90 1.84 1.63 1.68 1.79 1.97 2.48 -
P/RPS 0.69 1.01 1.02 0.83 0.99 1.23 1.56 -12.70%
P/EPS 13.34 15.57 8.77 14.06 14.95 13.30 16.05 -3.03%
EY 7.50 6.42 11.40 7.11 6.69 7.52 6.23 3.13%
DY 2.63 2.17 2.45 1.79 1.68 1.52 1.61 8.51%
P/NAPS 0.58 0.60 0.56 0.66 0.74 0.86 1.18 -11.15%

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