[WARISAN] YoY 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- 1.18%
YoY- 130.04%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 132,136 131,417 133,641 97,559 74,550 93,999 61,951 13.44%
PBT 8,544 8,236 6,930 5,029 2,696 5,870 4,691 10.49%
Tax -2,834 -3,253 -2,810 -1,866 -1,321 -2,854 -1,067 17.66%
NP 5,710 4,983 4,120 3,163 1,375 3,016 3,624 7.86%
-
NP to SH 5,728 4,986 4,113 3,163 1,375 3,078 3,658 7.75%
-
Tax Rate 33.17% 39.50% 40.55% 37.10% 49.00% 48.62% 22.75% -
Total Cost 126,426 126,434 129,521 94,396 73,175 90,983 58,327 13.74%
-
Net Worth 276,299 260,054 236,611 232,170 230,263 217,221 204,182 5.16%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 3,909 3,910 3,910 3,912 3,289 3,311 2,660 6.61%
Div Payout % 68.26% 78.43% 95.09% 123.71% 239.23% 107.58% 72.73% -
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 276,299 260,054 236,611 232,170 230,263 217,221 204,182 5.16%
NOSH 65,164 65,176 65,182 65,216 65,789 66,226 66,509 -0.33%
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 4.32% 3.79% 3.08% 3.24% 1.84% 3.21% 5.85% -
ROE 2.07% 1.92% 1.74% 1.36% 0.60% 1.42% 1.79% -
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 202.77 201.63 205.03 149.59 113.32 141.94 93.15 13.82%
EPS 8.79 7.65 6.31 4.85 2.09 4.65 5.50 8.12%
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 196.63 195.56 198.87 145.18 110.94 139.88 92.19 13.44%
EPS 8.52 7.42 6.12 4.71 2.05 4.58 5.44 7.75%
DPS 5.82 5.82 5.82 5.82 4.90 4.93 3.96 6.62%
NAPS 4.1116 3.8699 3.521 3.4549 3.4265 3.2325 3.0384 5.16%
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 1.33 1.13 1.22 1.44 1.90 1.42 1.96 -6.25%
P/EPS 30.72 29.67 39.62 44.54 102.87 43.25 33.27 -1.31%
EY 3.26 3.37 2.52 2.25 0.97 2.31 3.01 1.33%
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 1.31 1.24 1.14 1.64 2.03 1.34 1.98 -6.64%
P/EPS 30.15 32.81 37.08 50.52 110.05 40.88 33.45 -1.71%
EY 3.32 3.05 2.70 1.98 0.91 2.45 2.99 1.75%
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