[WARISAN] YoY 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- 4.87%
YoY- -0.7%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 93,999 61,951 53,539 70,963 63,895 49,150 54,499 9.50%
PBT 5,870 4,691 9,771 5,178 5,393 8,475 7,118 -3.15%
Tax -2,854 -1,067 -153 -1,064 -1,252 -1,926 -1,480 11.55%
NP 3,016 3,624 9,618 4,114 4,141 6,549 5,638 -9.89%
-
NP to SH 3,078 3,658 9,671 4,112 4,141 6,549 5,638 -9.58%
-
Tax Rate 48.62% 22.75% 1.57% 20.55% 23.22% 22.73% 20.79% -
Total Cost 90,983 58,327 43,921 66,849 59,754 42,601 48,861 10.90%
-
Net Worth 217,221 204,182 194,226 171,333 162,009 153,213 141,117 7.44%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 3,311 2,660 2,688 2,015 2,016 2,015 2,687 3.53%
Div Payout % 107.58% 72.73% 27.80% 49.02% 48.70% 30.77% 47.68% -
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 217,221 204,182 194,226 171,333 162,009 153,213 141,117 7.44%
NOSH 66,226 66,509 67,206 67,189 67,224 67,169 67,199 -0.24%
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 3.21% 5.85% 17.96% 5.80% 6.48% 13.32% 10.35% -
ROE 1.42% 1.79% 4.98% 2.40% 2.56% 4.27% 4.00% -
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 141.94 93.15 79.66 105.62 95.05 73.17 81.10 9.76%
EPS 4.65 5.50 14.39 6.12 6.16 9.75 8.39 -9.35%
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 139.88 92.19 79.67 105.60 95.08 73.14 81.10 9.50%
EPS 4.58 5.44 14.39 6.12 6.16 9.75 8.39 -9.58%
DPS 4.93 3.96 4.00 3.00 3.00 3.00 4.00 3.54%
NAPS 3.2325 3.0384 2.8903 2.5496 2.4109 2.28 2.10 7.44%
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 1.42 1.96 2.18 1.60 1.91 2.62 2.81 -10.74%
P/EPS 43.25 33.27 12.09 27.61 29.55 19.69 27.18 8.04%
EY 2.31 3.01 8.27 3.62 3.38 5.08 3.68 -7.46%
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 1.34 1.98 2.05 1.59 1.88 2.69 3.06 -12.84%
P/EPS 40.88 33.45 11.33 27.45 29.06 20.21 29.56 5.54%
EY 2.45 2.99 8.83 3.64 3.44 4.95 3.38 -5.21%
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