[WARISAN] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 60.5%
YoY- 57.54%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 368,173 258,103 216,195 263,153 268,980 226,900 235,460 7.72%
PBT 21,899 19,681 22,430 26,394 21,196 18,926 27,441 -3.68%
Tax -5,240 -3,067 -2,369 -3,725 -6,810 -4,310 -7,457 -5.70%
NP 16,659 16,614 20,061 22,669 14,386 14,616 19,984 -2.98%
-
NP to SH 16,811 16,939 20,189 22,664 14,386 14,616 19,984 -2.83%
-
Tax Rate 23.93% 15.58% 10.56% 14.11% 32.13% 22.77% 27.17% -
Total Cost 351,514 241,489 196,134 240,484 254,594 212,284 215,476 8.49%
-
Net Worth 229,437 211,654 200,143 185,451 165,966 155,903 146,509 7.75%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 6,612 5,990 6,044 6,047 4,703 4,032 5,376 3.50%
Div Payout % 39.33% 35.36% 29.94% 26.68% 32.70% 27.59% 26.90% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 229,437 211,654 200,143 185,451 165,966 155,903 146,509 7.75%
NOSH 66,120 66,557 67,162 67,192 67,192 67,200 67,206 -0.27%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.52% 6.44% 9.28% 8.61% 5.35% 6.44% 8.49% -
ROE 7.33% 8.00% 10.09% 12.22% 8.67% 9.38% 13.64% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 556.82 387.79 321.90 391.64 400.31 337.65 350.35 8.02%
EPS 25.43 25.45 30.06 33.73 21.41 21.75 29.74 -2.57%
DPS 10.00 9.00 9.00 9.00 7.00 6.00 8.00 3.78%
NAPS 3.47 3.18 2.98 2.76 2.47 2.32 2.18 8.04%
Adjusted Per Share Value based on latest NOSH - 67,214
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 547.88 384.08 321.72 391.60 400.27 337.65 350.39 7.72%
EPS 25.02 25.21 30.04 33.73 21.41 21.75 29.74 -2.83%
DPS 9.84 8.91 8.99 9.00 7.00 6.00 8.00 3.50%
NAPS 3.4143 3.1496 2.9783 2.7597 2.4697 2.32 2.1802 7.75%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.94 1.85 1.67 1.53 1.79 1.84 2.34 -
P/RPS 0.35 0.48 0.52 0.39 0.45 0.54 0.67 -10.24%
P/EPS 7.63 7.27 5.56 4.54 8.36 8.46 7.87 -0.51%
EY 13.11 13.76 18.00 22.05 11.96 11.82 12.71 0.51%
DY 5.15 4.86 5.39 5.88 3.91 3.26 3.42 7.05%
P/NAPS 0.56 0.58 0.56 0.55 0.72 0.79 1.07 -10.22%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 20/02/09 25/02/08 26/02/07 24/02/06 25/02/05 26/02/04 28/02/03 -
Price 2.00 2.20 1.92 1.52 1.92 1.86 1.95 -
P/RPS 0.36 0.57 0.60 0.39 0.48 0.55 0.56 -7.09%
P/EPS 7.87 8.64 6.39 4.51 8.97 8.55 6.56 3.07%
EY 12.71 11.57 15.66 22.19 11.15 11.69 15.25 -2.98%
DY 5.00 4.09 4.69 5.92 3.65 3.23 4.10 3.35%
P/NAPS 0.58 0.69 0.64 0.55 0.78 0.80 0.89 -6.88%

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