[WARISAN] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -8.96%
YoY- -1.5%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 470,423 363,816 307,732 368,173 258,103 216,195 263,153 10.16%
PBT 22,638 20,039 12,044 21,899 19,681 22,430 26,394 -2.52%
Tax -8,909 -6,959 -5,224 -5,240 -3,067 -2,369 -3,726 15.62%
NP 13,729 13,080 6,820 16,659 16,614 20,061 22,668 -8.01%
-
NP to SH 13,700 13,236 6,820 16,685 16,939 20,189 22,664 -8.04%
-
Tax Rate 39.35% 34.73% 43.37% 23.93% 15.58% 10.56% 14.12% -
Total Cost 456,694 350,736 300,912 351,514 241,489 196,134 240,485 11.27%
-
Net Worth 253,990 195,678 196,179 197,763 210,764 199,767 186,184 5.30%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 7,818 7,826 7,213 6,607 5,974 6,040 4,704 8.83%
Div Payout % 57.07% 59.13% 105.76% 39.60% 35.27% 29.92% 20.76% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 253,990 195,678 196,179 197,763 210,764 199,767 186,184 5.30%
NOSH 65,125 65,226 65,393 65,921 66,278 67,036 67,214 -0.52%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 2.92% 3.60% 2.22% 4.52% 6.44% 9.28% 8.61% -
ROE 5.39% 6.76% 3.48% 8.44% 8.04% 10.11% 12.17% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 722.33 557.78 470.59 558.51 389.42 322.51 391.51 10.74%
EPS 21.04 20.29 10.43 25.31 25.56 30.12 33.72 -7.55%
DPS 12.00 12.00 11.00 10.00 9.00 9.00 7.00 9.39%
NAPS 3.90 3.00 3.00 3.00 3.18 2.98 2.77 5.86%
Adjusted Per Share Value based on latest NOSH - 65,921
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 700.03 541.39 457.93 547.88 384.08 321.72 391.60 10.16%
EPS 20.39 19.70 10.15 24.83 25.21 30.04 33.73 -8.04%
DPS 11.63 11.65 10.73 9.83 8.89 8.99 7.00 8.82%
NAPS 3.7796 2.9119 2.9193 2.9429 3.1364 2.9727 2.7706 5.30%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.46 2.48 2.30 1.94 1.85 1.67 1.53 -
P/RPS 0.34 0.44 0.49 0.35 0.48 0.52 0.39 -2.25%
P/EPS 11.69 12.22 22.05 7.66 7.24 5.55 4.54 17.06%
EY 8.55 8.18 4.53 13.05 13.81 18.03 22.04 -14.59%
DY 4.88 4.84 4.78 5.15 4.86 5.39 4.58 1.06%
P/NAPS 0.63 0.83 0.77 0.65 0.58 0.56 0.55 2.28%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 22/02/11 24/02/10 20/02/09 - 26/02/07 24/02/06 -
Price 2.62 2.33 2.06 2.00 0.00 1.92 1.52 -
P/RPS 0.36 0.42 0.44 0.36 0.00 0.60 0.39 -1.32%
P/EPS 12.45 11.48 19.75 7.90 0.00 6.38 4.51 18.43%
EY 8.03 8.71 5.06 12.66 0.00 15.69 22.18 -15.57%
DY 4.58 5.15 5.34 5.00 0.00 4.69 4.61 -0.10%
P/NAPS 0.67 0.78 0.69 0.67 0.00 0.64 0.55 3.34%

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