[WARISAN] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -2.99%
YoY- 81.41%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 313,839 342,476 241,980 220,112 276,401 269,246 228,673 5.41%
PBT 10,860 24,419 18,091 28,498 21,134 18,673 25,043 -12.98%
Tax -1,907 -6,391 -3,366 -2,322 -6,595 -3,490 -8,068 -21.35%
NP 8,953 18,028 14,725 26,176 14,539 15,183 16,975 -10.10%
-
NP to SH 8,827 18,328 14,925 26,312 14,504 15,183 16,975 -10.31%
-
Tax Rate 17.56% 26.17% 18.61% 8.15% 31.21% 18.69% 32.22% -
Total Cost 304,886 324,448 227,255 193,936 261,862 254,063 211,698 6.26%
-
Net Worth 230,029 219,456 0 197,421 175,382 165,994 154,593 6.84%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 6,585 6,625 6,012 5,376 4,703 4,028 4,703 5.76%
Div Payout % 74.61% 36.15% 40.28% 20.43% 32.43% 26.53% 27.71% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 230,029 219,456 0 197,421 175,382 165,994 154,593 6.84%
NOSH 65,911 66,101 66,402 67,150 67,196 67,204 67,214 -0.32%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.85% 5.26% 6.09% 11.89% 5.26% 5.64% 7.42% -
ROE 3.84% 8.35% 0.00% 13.33% 8.27% 9.15% 10.98% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 476.15 518.11 364.41 327.79 411.33 400.64 340.21 5.75%
EPS 13.39 27.73 22.48 39.18 21.58 22.59 25.25 -10.02%
DPS 10.00 10.00 9.00 8.00 7.00 6.00 7.00 6.11%
NAPS 3.49 3.32 0.00 2.94 2.61 2.47 2.30 7.19%
Adjusted Per Share Value based on latest NOSH - 67,150
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 467.02 509.64 360.09 327.55 411.31 400.66 340.29 5.41%
EPS 13.14 27.27 22.21 39.15 21.58 22.59 25.26 -10.31%
DPS 9.80 9.86 8.95 8.00 7.00 5.99 7.00 5.76%
NAPS 3.4231 3.2657 0.00 2.9378 2.6099 2.4701 2.3005 6.84%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.15 2.00 1.87 1.67 1.67 1.76 1.91 -
P/RPS 0.45 0.39 0.51 0.51 0.41 0.44 0.56 -3.57%
P/EPS 16.05 7.21 8.32 4.26 7.74 7.79 7.56 13.35%
EY 6.23 13.86 12.02 23.46 12.92 12.84 13.22 -11.77%
DY 4.65 5.00 4.81 4.79 4.19 3.41 3.66 4.06%
P/NAPS 0.62 0.60 0.00 0.57 0.64 0.71 0.83 -4.74%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 17/11/09 18/11/08 - 15/11/06 22/11/05 17/11/04 13/11/03 -
Price 2.00 1.70 0.00 1.68 1.58 1.71 1.92 -
P/RPS 0.42 0.33 0.00 0.51 0.38 0.43 0.56 -4.67%
P/EPS 14.93 6.13 0.00 4.29 7.32 7.57 7.60 11.89%
EY 6.70 16.31 0.00 23.32 13.66 13.21 13.15 -10.62%
DY 5.00 5.88 0.00 4.76 4.43 3.51 3.65 5.38%
P/NAPS 0.57 0.51 0.00 0.57 0.61 0.69 0.83 -6.06%

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