[WARISAN] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -93.57%
YoY- -67.54%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 57,675 41,552 45,469 58,717 58,983 60,756 48,236 3.02%
PBT 4,161 2,571 8,639 3,379 856 6,983 11,682 -15.79%
Tax 125 -174 -127 -2,996 324 -3,434 -2,627 -
NP 4,286 2,397 8,512 383 1,180 3,549 9,055 -11.71%
-
NP to SH 4,434 2,420 8,543 383 1,180 3,549 9,055 -11.21%
-
Tax Rate -3.00% 6.77% 1.47% 88.67% -37.85% 49.18% 22.49% -
Total Cost 53,389 39,155 36,957 58,334 57,803 57,207 39,181 5.28%
-
Net Worth 210,764 199,767 186,184 165,966 155,545 147,713 133,102 7.95%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 3,313 3,351 2,688 2,687 2,011 2,688 2,688 3.54%
Div Payout % 74.74% 138.50% 31.47% 701.75% 170.45% 75.76% 29.70% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 210,764 199,767 186,184 165,966 155,545 147,713 133,102 7.95%
NOSH 66,278 67,036 67,214 67,192 67,045 67,215 67,223 -0.23%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 7.43% 5.77% 18.72% 0.65% 2.00% 5.84% 18.77% -
ROE 2.10% 1.21% 4.59% 0.23% 0.76% 2.40% 6.80% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 87.02 61.98 67.65 87.39 87.97 90.39 71.75 3.26%
EPS 6.69 3.61 12.71 0.57 1.76 5.28 13.47 -11.00%
DPS 5.00 5.00 4.00 4.00 3.00 4.00 4.00 3.78%
NAPS 3.18 2.98 2.77 2.47 2.32 2.1976 1.98 8.21%
Adjusted Per Share Value based on latest NOSH - 67,192
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 85.83 61.83 67.66 87.38 87.77 90.41 71.78 3.02%
EPS 6.60 3.60 12.71 0.57 1.76 5.28 13.47 -11.20%
DPS 4.93 4.99 4.00 4.00 2.99 4.00 4.00 3.54%
NAPS 3.1364 2.9727 2.7706 2.4697 2.3147 2.1981 1.9807 7.95%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.85 1.67 1.53 1.79 1.84 2.34 2.20 -
P/RPS 2.13 2.69 2.26 2.05 2.09 2.59 3.07 -5.90%
P/EPS 27.65 46.26 12.04 314.04 104.55 44.32 16.33 9.16%
EY 3.62 2.16 8.31 0.32 0.96 2.26 6.12 -8.37%
DY 2.70 2.99 2.61 2.23 1.63 1.71 1.82 6.79%
P/NAPS 0.58 0.56 0.55 0.72 0.79 1.06 1.11 -10.24%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 26/02/07 24/02/06 25/02/05 26/02/04 28/02/03 27/02/02 -
Price 2.20 1.92 1.52 1.92 1.86 1.95 2.17 -
P/RPS 2.53 3.10 2.25 2.20 2.11 2.16 3.02 -2.90%
P/EPS 32.88 53.19 11.96 336.84 105.68 36.93 16.11 12.62%
EY 3.04 1.88 8.36 0.30 0.95 2.71 6.21 -11.21%
DY 2.27 2.60 2.63 2.08 1.61 2.05 1.84 3.56%
P/NAPS 0.69 0.64 0.55 0.78 0.80 0.89 1.10 -7.47%

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