[WARISAN] YoY TTM Result on 31-Mar-2001 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
11-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 6.4%
YoY- 35.47%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
TTM Result
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 226,590 241,234 225,264 323,071 159,180 9.22%
PBT 19,251 26,085 34,512 33,534 21,510 -2.73%
Tax -4,146 -7,705 -6,990 -5,934 -1,137 38.15%
NP 15,105 18,380 27,522 27,600 20,373 -7.20%
-
NP to SH 15,105 18,380 27,522 27,600 20,373 -7.20%
-
Tax Rate 21.54% 29.54% 20.25% 17.70% 5.29% -
Total Cost 211,485 222,854 197,742 295,471 138,807 11.09%
-
Net Worth 159,800 150,602 137,837 116,903 91,808 14.85%
Dividend
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 4,026 5,376 8,065 5,390 6,770 -12.17%
Div Payout % 26.66% 29.25% 29.31% 19.53% 33.23% -
Equity
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 159,800 150,602 137,837 116,903 91,808 14.85%
NOSH 67,142 67,233 67,237 67,185 67,013 0.04%
Ratio Analysis
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 6.67% 7.62% 12.22% 8.54% 12.80% -
ROE 9.45% 12.20% 19.97% 23.61% 22.19% -
Per Share
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 337.47 358.80 335.03 480.86 237.53 9.16%
EPS 22.50 27.34 40.93 41.08 30.40 -7.24%
DPS 6.00 8.00 12.00 8.00 10.10 -12.19%
NAPS 2.38 2.24 2.05 1.74 1.37 14.79%
Adjusted Per Share Value based on latest NOSH - 67,185
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 337.19 358.98 335.21 480.76 236.88 9.22%
EPS 22.48 27.35 40.96 41.07 30.32 -7.20%
DPS 5.99 8.00 12.00 8.02 10.08 -12.19%
NAPS 2.378 2.2411 2.0512 1.7396 1.3662 14.85%
Price Multiplier on Financial Quarter End Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.89 2.00 2.49 1.67 2.60 -
P/RPS 0.56 0.56 0.74 0.35 1.09 -15.32%
P/EPS 8.40 7.32 6.08 4.07 8.55 -0.44%
EY 11.90 13.67 16.44 24.60 11.69 0.44%
DY 3.17 4.00 4.82 4.79 3.89 -4.98%
P/NAPS 0.79 0.89 1.21 0.96 1.90 -19.68%
Price Multiplier on Announcement Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 27/05/04 21/05/03 22/05/02 11/07/01 - -
Price 1.70 1.88 3.18 1.88 0.00 -
P/RPS 0.50 0.52 0.95 0.39 0.00 -
P/EPS 7.56 6.88 7.77 4.58 0.00 -
EY 13.23 14.54 12.87 21.85 0.00 -
DY 3.53 4.26 3.77 4.26 0.00 -
P/NAPS 0.71 0.84 1.55 1.08 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