[WARISAN] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -13.56%
YoY- -62.18%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 97,559 74,550 93,999 61,951 53,539 70,963 63,895 7.30%
PBT 5,029 2,696 5,870 4,691 9,771 5,178 5,393 -1.15%
Tax -1,866 -1,321 -2,854 -1,067 -153 -1,064 -1,252 6.87%
NP 3,163 1,375 3,016 3,624 9,618 4,114 4,141 -4.38%
-
NP to SH 3,163 1,375 3,078 3,658 9,671 4,112 4,141 -4.38%
-
Tax Rate 37.10% 49.00% 48.62% 22.75% 1.57% 20.55% 23.22% -
Total Cost 94,396 73,175 90,983 58,327 43,921 66,849 59,754 7.91%
-
Net Worth 232,170 230,263 217,221 204,182 194,226 171,333 162,009 6.17%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 3,912 3,289 3,311 2,660 2,688 2,015 2,016 11.67%
Div Payout % 123.71% 239.23% 107.58% 72.73% 27.80% 49.02% 48.70% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 232,170 230,263 217,221 204,182 194,226 171,333 162,009 6.17%
NOSH 65,216 65,789 66,226 66,509 67,206 67,189 67,224 -0.50%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.24% 1.84% 3.21% 5.85% 17.96% 5.80% 6.48% -
ROE 1.36% 0.60% 1.42% 1.79% 4.98% 2.40% 2.56% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 149.59 113.32 141.94 93.15 79.66 105.62 95.05 7.84%
EPS 4.85 2.09 4.65 5.50 14.39 6.12 6.16 -3.90%
DPS 6.00 5.00 5.00 4.00 4.00 3.00 3.00 12.24%
NAPS 3.56 3.50 3.28 3.07 2.89 2.55 2.41 6.71%
Adjusted Per Share Value based on latest NOSH - 66,509
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 145.18 110.94 139.88 92.19 79.67 105.60 95.08 7.30%
EPS 4.71 2.05 4.58 5.44 14.39 6.12 6.16 -4.37%
DPS 5.82 4.90 4.93 3.96 4.00 3.00 3.00 11.67%
NAPS 3.4549 3.4265 3.2325 3.0384 2.8903 2.5496 2.4109 6.17%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.16 2.15 2.01 1.83 1.74 1.69 1.82 -
P/RPS 1.44 1.90 1.42 1.96 2.18 1.60 1.91 -4.59%
P/EPS 44.54 102.87 43.25 33.27 12.09 27.61 29.55 7.07%
EY 2.25 0.97 2.31 3.01 8.27 3.62 3.38 -6.55%
DY 2.78 2.33 2.49 2.19 2.30 1.78 1.65 9.07%
P/NAPS 0.61 0.61 0.61 0.60 0.60 0.66 0.76 -3.59%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 17/08/10 18/08/09 28/08/08 15/08/07 16/08/06 18/08/05 11/08/04 -
Price 2.45 2.30 1.90 1.84 1.63 1.68 1.79 -
P/RPS 1.64 2.03 1.34 1.98 2.05 1.59 1.88 -2.24%
P/EPS 50.52 110.05 40.88 33.45 11.33 27.45 29.06 9.65%
EY 1.98 0.91 2.45 2.99 8.83 3.64 3.44 -8.79%
DY 2.45 2.17 2.63 2.17 2.45 1.79 1.68 6.48%
P/NAPS 0.69 0.66 0.58 0.60 0.56 0.66 0.74 -1.15%

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