[WARISAN] YoY TTM Result on 31-Mar-2000 [#1]

Stock

[WARISAN] WARISAN TC HOLDINGS BHD

Announcement Date

24-May-2000

Admission Sponsor

Sponsor

Financial Year

31-Dec-2000

Quarter

31-Mar-2000 [#1]

Profit Trend

QoQ- 32.75%

YoY--%

Quarter Report

WARISAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	241,234	225,264	323,071	159,180	14.86%
YoY %	7.09%	-30.27%	102.96%	-	-
Horiz. %	151.55%	141.52%	202.96%	100.00%	-
PBT	26,085	34,512	33,534	21,510	6.63%
YoY %	-24.42%	2.92%	55.90%	-	-
Horiz. %	121.27%	160.45%	155.90%	100.00%	-
Tax	-7,705	-6,990	-5,934	-1,137	89.23%
YoY %	-10.23%	-17.80%	-421.90%	-	-
Horiz. %	677.66%	614.78%	521.90%	100.00%	-
NP	18,380	27,522	27,600	20,373	-3.37%
YoY %	-33.22%	-0.28%	35.47%	-	-
Horiz. %	90.22%	135.09%	135.47%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	18,380	27,522	27,600	20,373	-3.37%
YoY %	-33.22%	-0.28%	35.47%	-	-
Horiz. %	90.22%	135.09%	135.47%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	29.54%	20.25%	17.70%	5.29%	-
YoY %	45.88%	14.41%	234.59%	-	-
Horiz. %	558.41%	382.80%	334.59%	100.00%	-
Total Cost	222,854	197,742	295,471	138,807	17.09%
YoY %	12.70%	-33.08%	112.86%	-	-
Horiz. %	160.55%	142.46%	212.86%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	150,602	137,837	116,903	91,808	17.93%
YoY %	9.26%	17.91%	27.33%	-	-
Horiz. %	164.04%	150.14%	127.33%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	5,376	8,065	5,390	6,770	-7.39%
YoY %	-33.34%	49.63%	-20.38%	-	-
Horiz. %	79.41%	119.13%	79.62%	100.00%	-
Div Payout %	29.25%	29.31%	19.53%	33.23%	-
YoY %	-0.20%	50.08%	-41.23%	-	-
Horiz. %	88.02%	88.20%	58.77%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	150,602	137,837	116,903	91,808	17.93%
YoY %	9.26%	17.91%	27.33%	-	-
Horiz. %	164.04%	150.14%	127.33%	100.00%	-
NOSH	67,233	67,237	67,185	67,013	0.10%
YoY %	-0.01%	0.08%	0.26%	-	-
Horiz. %	100.33%	100.33%	100.26%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	7.62%	12.22%	8.54%	12.80%	-
YoY %	-37.64%	43.09%	-33.28%	-	-
Horiz. %	59.53%	95.47%	66.72%	100.00%	-
ROE	12.20%	19.97%	23.61%	22.19%	-
YoY %	-38.91%	-15.42%	6.40%	-	-
Horiz. %	54.98%	90.00%	106.40%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	358.80	335.03	480.86	237.53	14.73%
YoY %	7.09%	-30.33%	102.44%	-	-
Horiz. %	151.05%	141.05%	202.44%	100.00%	-
EPS	27.34	40.93	41.08	30.40	-3.47%
YoY %	-33.20%	-0.37%	35.13%	-	-
Horiz. %	89.93%	134.64%	135.13%	100.00%	-
DPS	8.00	12.00	8.00	10.10	-7.47%
YoY %	-33.33%	50.00%	-20.79%	-	-
Horiz. %	79.21%	118.81%	79.21%	100.00%	-
NAPS	2.24	2.05	1.74	1.37	17.80%
YoY %	9.27%	17.82%	27.01%	-	-
Horiz. %	163.50%	149.64%	127.01%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 67,013
RPS	358.98	335.21	480.76	236.88	14.86%
YoY %	7.09%	-30.27%	102.96%	-	-
Horiz. %	151.55%	141.51%	202.96%	100.00%	-
EPS	27.35	40.96	41.07	30.32	-3.37%
YoY %	-33.23%	-0.27%	35.46%	-	-
Horiz. %	90.20%	135.09%	135.46%	100.00%	-
DPS	8.00	12.00	8.02	10.08	-7.41%
YoY %	-33.33%	49.63%	-20.44%	-	-
Horiz. %	79.37%	119.05%	79.56%	100.00%	-
NAPS	2.2411	2.0512	1.7396	1.3662	17.93%
YoY %	9.26%	17.91%	27.33%	-	-
Horiz. %	164.04%	150.14%	127.33%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	2.00	2.49	1.67	2.60	-
P/RPS	0.56	0.74	0.35	1.09	-19.90%
YoY %	-24.32%	111.43%	-67.89%	-	-
Horiz. %	51.38%	67.89%	32.11%	100.00%	-
P/EPS	7.32	6.08	4.07	8.55	-5.04%
YoY %	20.39%	49.39%	-52.40%	-	-
Horiz. %	85.61%	71.11%	47.60%	100.00%	-
EY	13.67	16.44	24.60	11.69	5.35%
YoY %	-16.85%	-33.17%	110.44%	-	-
Horiz. %	116.94%	140.63%	210.44%	100.00%	-
DY	4.00	4.82	4.79	3.89	0.93%
YoY %	-17.01%	0.63%	23.14%	-	-
Horiz. %	102.83%	123.91%	123.14%	100.00%	-
P/NAPS	0.89	1.21	0.96	1.90	-22.33%
YoY %	-26.45%	26.04%	-49.47%	-	-
Horiz. %	46.84%	63.68%	50.53%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	21/05/03	22/05/02	11/07/01	-	-
Price	1.88	3.18	1.88	0.00	-
P/RPS	0.52	0.95	0.39	0.00	-
YoY %	-45.26%	143.59%	0.00%	-	-
Horiz. %	133.33%	243.59%	100.00%	-	-
P/EPS	6.88	7.77	4.58	0.00	-
YoY %	-11.45%	69.65%	0.00%	-	-
Horiz. %	150.22%	169.65%	100.00%	-	-
EY	14.54	12.87	21.85	0.00	-
YoY %	12.98%	-41.10%	0.00%	-	-
Horiz. %	66.54%	58.90%	100.00%	-	-
DY	4.26	3.77	4.26	0.00	-
YoY %	13.00%	-11.50%	0.00%	-	-
Horiz. %	100.00%	88.50%	100.00%	-	-
P/NAPS	0.84	1.55	1.08	0.00	-
YoY %	-45.81%	43.52%	0.00%	-	-
Horiz. %	77.78%	143.52%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos