[WARISAN] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 101.18%
YoY- 38.13%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 232,248 238,718 226,635 184,008 147,183 183,476 121,309 11.42%
PBT 12,931 13,740 10,876 9,668 6,609 13,731 9,856 4.62%
Tax -4,411 -4,615 -4,661 -3,379 -2,056 -4,452 -2,035 13.74%
NP 8,520 9,125 6,215 6,289 4,553 9,279 7,821 1.43%
-
NP to SH 8,571 9,109 6,254 6,289 4,553 9,431 7,890 1.38%
-
Tax Rate 34.11% 33.59% 42.86% 34.95% 31.11% 32.42% 20.65% -
Total Cost 223,728 229,593 220,420 177,719 142,630 174,197 113,488 11.96%
-
Net Worth 276,147 259,977 236,725 232,249 230,615 217,113 204,926 5.09%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 3,907 3,909 3,912 3,914 3,294 3,309 2,670 6.54%
Div Payout % 45.59% 42.92% 62.57% 62.24% 72.36% 35.09% 33.84% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 276,147 259,977 236,725 232,249 230,615 217,113 204,926 5.09%
NOSH 65,129 65,157 65,213 65,238 65,890 66,193 66,751 -0.40%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.67% 3.82% 2.74% 3.42% 3.09% 5.06% 6.45% -
ROE 3.10% 3.50% 2.64% 2.71% 1.97% 4.34% 3.85% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 356.60 366.37 347.53 282.05 223.38 277.18 181.73 11.87%
EPS 13.16 13.98 9.59 9.64 6.91 14.25 11.82 1.80%
DPS 6.00 6.00 6.00 6.00 5.00 5.00 4.00 6.98%
NAPS 4.24 3.99 3.63 3.56 3.50 3.28 3.07 5.52%
Adjusted Per Share Value based on latest NOSH - 65,216
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 345.61 355.24 337.25 273.82 219.02 273.03 180.52 11.42%
EPS 12.75 13.56 9.31 9.36 6.78 14.03 11.74 1.38%
DPS 5.82 5.82 5.82 5.82 4.90 4.93 3.97 6.57%
NAPS 4.1093 3.8687 3.5227 3.4561 3.4318 3.2309 3.0495 5.09%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.70 2.27 2.50 2.16 2.15 2.01 1.83 -
P/RPS 0.76 0.62 0.72 0.77 0.96 0.73 1.01 -4.62%
P/EPS 20.52 16.24 26.07 22.41 31.11 14.11 15.48 4.80%
EY 4.87 6.16 3.84 4.46 3.21 7.09 6.46 -4.59%
DY 2.22 2.64 2.40 2.78 2.33 2.49 2.19 0.22%
P/NAPS 0.64 0.57 0.69 0.61 0.61 0.61 0.60 1.08%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 14/08/12 16/08/11 17/08/10 18/08/09 28/08/08 15/08/07 -
Price 2.65 2.51 2.34 2.45 2.30 1.90 1.84 -
P/RPS 0.74 0.69 0.67 0.87 1.03 0.69 1.01 -5.04%
P/EPS 20.14 17.95 24.40 25.41 33.29 13.34 15.57 4.37%
EY 4.97 5.57 4.10 3.93 3.00 7.50 6.42 -4.17%
DY 2.26 2.39 2.56 2.45 2.17 2.63 2.17 0.67%
P/NAPS 0.63 0.63 0.64 0.69 0.66 0.58 0.60 0.81%

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