[WARISAN] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -3.49%
YoY- -10.31%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 282,663 241,335 235,885 222,120 283,663 256,231 1.98%
PBT 20,852 16,169 27,442 33,418 35,456 27,800 -5.58%
Tax -6,473 -3,472 -8,151 -6,857 -5,841 -2,843 17.87%
NP 14,379 12,697 19,291 26,561 29,615 24,957 -10.43%
-
NP to SH 14,377 12,697 19,291 26,561 29,615 24,957 -10.43%
-
Tax Rate 31.04% 21.47% 29.70% 20.52% 16.47% 10.23% -
Total Cost 268,284 228,638 216,594 195,559 254,048 231,274 3.01%
-
Net Worth 171,333 162,009 153,213 141,117 120,982 94,376 12.65%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 4,703 4,028 4,703 5,376 8,071 9,467 -13.05%
Div Payout % 32.71% 31.72% 24.38% 20.24% 27.25% 37.93% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 171,333 162,009 153,213 141,117 120,982 94,376 12.65%
NOSH 67,189 67,224 67,169 67,199 67,212 67,411 -0.06%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.09% 5.26% 8.18% 11.96% 10.44% 9.74% -
ROE 8.39% 7.84% 12.59% 18.82% 24.48% 26.44% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 420.69 359.00 351.18 330.54 422.04 380.10 2.04%
EPS 21.40 18.89 28.72 39.53 44.06 37.02 -10.37%
DPS 7.00 6.00 7.00 8.00 12.00 14.04 -12.98%
NAPS 2.55 2.41 2.281 2.10 1.80 1.40 12.73%
Adjusted Per Share Value based on latest NOSH - 67,199
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 420.63 359.13 351.02 330.54 422.12 381.30 1.98%
EPS 21.39 18.89 28.71 39.53 44.07 37.14 -10.44%
DPS 7.00 5.99 7.00 8.00 12.01 14.09 -13.04%
NAPS 2.5496 2.4109 2.28 2.10 1.8003 1.4044 12.65%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.69 1.82 1.92 2.28 1.92 2.18 -
P/RPS 0.40 0.51 0.55 0.69 0.45 0.57 -6.83%
P/EPS 7.90 9.64 6.69 5.77 4.36 5.89 6.04%
EY 12.66 10.38 14.96 17.34 22.95 16.98 -5.69%
DY 4.14 3.30 3.65 3.51 6.25 6.44 -8.45%
P/NAPS 0.66 0.76 0.84 1.09 1.07 1.56 -15.79%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 18/08/05 11/08/04 14/08/03 28/08/02 23/08/01 - -
Price 1.68 1.79 1.97 2.48 2.03 0.00 -
P/RPS 0.40 0.50 0.56 0.75 0.48 0.00 -
P/EPS 7.85 9.48 6.86 6.27 4.61 0.00 -
EY 12.74 10.55 14.58 15.94 21.71 0.00 -
DY 4.17 3.35 3.55 3.23 5.91 0.00 -
P/NAPS 0.66 0.74 0.86 1.18 1.13 0.00 -

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