[WARISAN] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 48.66%
YoY- 12.12%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 352,973 282,747 230,467 240,247 200,428 174,643 217,684 8.38%
PBT 17,033 15,471 9,219 18,795 15,520 19,859 17,755 -0.68%
Tax -6,638 -5,392 -3,183 -5,053 -3,192 -2,195 -3,598 10.74%
NP 10,395 10,079 6,036 13,742 12,328 17,664 14,157 -5.01%
-
NP to SH 10,333 10,079 6,036 14,020 12,505 17,769 14,121 -5.06%
-
Tax Rate 38.97% 34.85% 34.53% 26.88% 20.57% 11.05% 20.26% -
Total Cost 342,578 272,668 224,431 226,505 188,100 156,979 203,527 9.06%
-
Net Worth 240,560 233,545 229,723 219,662 0 197,507 175,420 5.40%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 3,911 3,914 3,291 3,308 2,666 2,687 2,016 11.67%
Div Payout % 37.85% 38.83% 54.53% 23.60% 21.32% 15.12% 14.28% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 240,560 233,545 229,723 219,662 0 197,507 175,420 5.40%
NOSH 65,192 65,236 65,823 66,163 66,657 67,179 67,210 -0.50%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 2.94% 3.56% 2.62% 5.72% 6.15% 10.11% 6.50% -
ROE 4.30% 4.32% 2.63% 6.38% 0.00% 9.00% 8.05% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 541.43 433.42 350.13 363.11 300.68 259.96 323.88 8.93%
EPS 15.85 15.45 9.17 21.19 18.76 26.45 21.01 -4.58%
DPS 6.00 6.00 5.00 5.00 4.00 4.00 3.00 12.24%
NAPS 3.69 3.58 3.49 3.32 0.00 2.94 2.61 5.93%
Adjusted Per Share Value based on latest NOSH - 66,101
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 525.26 420.75 342.96 357.51 298.26 259.89 323.93 8.38%
EPS 15.38 15.00 8.98 20.86 18.61 26.44 21.01 -5.06%
DPS 5.82 5.82 4.90 4.92 3.97 4.00 3.00 11.67%
NAPS 3.5798 3.4754 3.4185 3.2688 0.00 2.9391 2.6104 5.40%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.36 2.57 2.15 2.00 1.87 1.67 1.67 -
P/RPS 0.44 0.59 0.61 0.55 0.62 0.64 0.52 -2.74%
P/EPS 14.89 16.63 23.45 9.44 9.97 6.31 7.95 11.01%
EY 6.72 6.01 4.27 10.60 10.03 15.84 12.58 -9.91%
DY 2.54 2.33 2.33 2.50 2.14 2.40 1.80 5.90%
P/NAPS 0.64 0.72 0.62 0.60 0.00 0.57 0.64 0.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 15/11/11 18/11/10 17/11/09 18/11/08 - 15/11/06 22/11/05 -
Price 2.27 2.50 2.00 1.70 0.00 1.68 1.58 -
P/RPS 0.42 0.58 0.57 0.47 0.00 0.65 0.49 -2.53%
P/EPS 14.32 16.18 21.81 8.02 0.00 6.35 7.52 11.32%
EY 6.98 6.18 4.59 12.46 0.00 15.74 13.30 -10.18%
DY 2.64 2.40 2.50 2.94 0.00 2.38 1.90 5.63%
P/NAPS 0.62 0.70 0.57 0.51 0.00 0.57 0.61 0.27%

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