[WARISAN] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 2.62%
YoY- 75.86%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 454,359 432,700 496,227 446,729 482,506 406,443 344,557 4.71%
PBT 6,404 -5,635 36,037 36,435 25,502 21,247 15,103 -13.31%
Tax -5,203 -835 -6,531 -7,393 -8,863 -8,241 -6,547 -3.75%
NP 1,201 -6,470 29,506 29,042 16,639 13,006 8,556 -27.88%
-
NP to SH 1,586 -6,020 29,723 29,113 16,555 13,201 8,556 -24.47%
-
Tax Rate 81.25% - 18.12% 20.29% 34.75% 38.79% 43.35% -
Total Cost 453,158 439,170 466,721 417,687 465,867 393,437 336,001 5.10%
-
Net Worth 322,622 324,338 299,434 276,299 260,054 236,611 232,170 5.63%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 4,231 4,534 5,852 7,817 7,818 7,824 7,836 -9.75%
Div Payout % 266.82% 0.00% 19.69% 26.85% 47.23% 59.27% 91.59% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 322,622 324,338 299,434 276,299 260,054 236,611 232,170 5.63%
NOSH 65,044 65,128 64,953 65,164 65,176 65,182 65,216 -0.04%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.26% -1.50% 5.95% 6.50% 3.45% 3.20% 2.48% -
ROE 0.49% -1.86% 9.93% 10.54% 6.37% 5.58% 3.69% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 698.53 664.38 763.98 685.54 740.31 623.55 528.33 4.75%
EPS 2.44 -9.24 45.76 44.68 25.40 20.25 13.12 -24.42%
DPS 6.50 7.00 9.00 12.00 12.00 12.00 12.00 -9.70%
NAPS 4.96 4.98 4.61 4.24 3.99 3.63 3.56 5.67%
Adjusted Per Share Value based on latest NOSH - 65,164
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 676.13 643.90 738.43 664.78 718.01 604.83 512.73 4.71%
EPS 2.36 -8.96 44.23 43.32 24.64 19.64 12.73 -24.46%
DPS 6.30 6.75 8.71 11.63 11.63 11.64 11.66 -9.74%
NAPS 4.8009 4.8265 4.4559 4.1116 3.8699 3.521 3.4549 5.63%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.30 2.85 3.51 2.70 2.27 2.50 2.16 -
P/RPS 0.33 0.43 0.46 0.39 0.31 0.40 0.41 -3.54%
P/EPS 94.33 -30.83 7.67 6.04 8.94 12.34 16.46 33.73%
EY 1.06 -3.24 13.04 16.55 11.19 8.10 6.07 -25.21%
DY 2.83 2.46 2.56 4.44 5.29 4.80 5.56 -10.63%
P/NAPS 0.46 0.57 0.76 0.64 0.57 0.69 0.61 -4.59%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 25/08/15 19/08/14 29/08/13 14/08/12 16/08/11 17/08/10 -
Price 2.09 2.28 3.39 2.65 2.51 2.34 2.45 -
P/RPS 0.30 0.34 0.44 0.39 0.34 0.38 0.46 -6.87%
P/EPS 85.71 -24.67 7.41 5.93 9.88 11.55 18.67 28.88%
EY 1.17 -4.05 13.50 16.86 10.12 8.65 5.35 -22.36%
DY 3.11 3.07 2.65 4.53 4.78 5.13 4.90 -7.29%
P/NAPS 0.42 0.46 0.74 0.63 0.63 0.64 0.69 -7.93%

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