[WARISAN] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 7.85%
YoY- -67.49%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 108,484 126,338 98,739 83,284 86,625 79,119 67,476 8.22%
PBT 4,795 6,157 5,803 2,610 6,156 5,664 6,000 -3.66%
Tax -1,031 -1,977 -2,013 -1,127 -1,693 -1,157 -772 4.93%
NP 3,764 4,180 3,790 1,483 4,463 4,507 5,228 -5.32%
-
NP to SH 3,809 4,079 3,790 1,483 4,561 4,615 5,278 -5.28%
-
Tax Rate 21.50% 32.11% 34.69% 43.18% 27.50% 20.43% 12.87% -
Total Cost 104,720 122,158 94,949 81,801 82,162 74,612 62,248 9.04%
-
Net Worth 259,793 240,439 233,531 230,029 219,456 0 197,421 4.67%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 259,793 240,439 233,531 230,029 219,456 0 197,421 4.67%
NOSH 65,111 65,159 65,232 65,911 66,101 66,402 67,150 -0.51%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.47% 3.31% 3.84% 1.78% 5.15% 5.70% 7.75% -
ROE 1.47% 1.70% 1.62% 0.64% 2.08% 0.00% 2.67% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 166.61 193.89 151.37 126.36 131.05 119.15 100.49 8.78%
EPS 5.85 6.26 5.81 2.25 6.90 6.95 7.86 -4.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.99 3.69 3.58 3.49 3.32 0.00 2.94 5.21%
Adjusted Per Share Value based on latest NOSH - 65,911
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 161.43 188.00 146.93 123.93 128.91 117.74 100.41 8.22%
EPS 5.67 6.07 5.64 2.21 6.79 6.87 7.85 -5.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.866 3.578 3.4752 3.4231 3.2657 0.00 2.9378 4.67%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.70 2.36 2.57 2.15 2.00 1.87 1.67 -
P/RPS 1.62 1.22 1.70 1.70 1.53 1.57 1.66 -0.40%
P/EPS 46.15 37.70 44.23 95.56 28.99 26.91 21.25 13.78%
EY 2.17 2.65 2.26 1.05 3.45 3.72 4.71 -12.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.64 0.72 0.62 0.60 0.00 0.57 2.98%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 15/11/11 18/11/10 17/11/09 18/11/08 - 15/11/06 -
Price 2.55 2.27 2.50 2.00 1.70 0.00 1.68 -
P/RPS 1.53 1.17 1.65 1.58 1.30 0.00 1.67 -1.44%
P/EPS 43.59 36.26 43.03 88.89 24.64 0.00 21.37 12.60%
EY 2.29 2.76 2.32 1.13 4.06 0.00 4.68 -11.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.62 0.70 0.57 0.51 0.00 0.57 1.94%

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