[WARISAN] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -4.86%
YoY- 49.68%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 351,329 288,222 221,925 252,075 275,595 226,590 241,234 6.46%
PBT 17,951 22,377 23,507 25,528 21,067 19,251 26,085 -6.03%
Tax -4,377 -3,697 -2,067 -3,963 -6,661 -4,146 -7,705 -8.98%
NP 13,574 18,680 21,440 21,565 14,406 15,105 18,380 -4.92%
-
NP to SH 13,510 19,060 21,601 21,563 14,406 15,105 18,380 -4.99%
-
Tax Rate 24.38% 16.52% 8.79% 15.52% 31.62% 21.54% 29.54% -
Total Cost 337,755 269,542 200,485 230,510 261,189 211,485 222,854 7.16%
-
Net Worth 232,086 216,624 203,564 188,000 170,156 159,800 150,602 7.46%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 6,607 5,974 6,040 4,704 4,704 4,026 5,376 3.49%
Div Payout % 48.91% 31.34% 27.96% 21.82% 32.66% 26.66% 29.25% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 232,086 216,624 203,564 188,000 170,156 159,800 150,602 7.46%
NOSH 65,933 66,246 66,962 67,142 67,255 67,142 67,233 -0.32%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 3.86% 6.48% 9.66% 8.55% 5.23% 6.67% 7.62% -
ROE 5.82% 8.80% 10.61% 11.47% 8.47% 9.45% 12.20% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 532.85 435.08 331.42 375.43 409.77 337.47 358.80 6.80%
EPS 20.49 28.77 32.26 32.12 21.42 22.50 27.34 -4.68%
DPS 10.00 9.00 9.00 7.00 7.00 6.00 8.00 3.78%
NAPS 3.52 3.27 3.04 2.80 2.53 2.38 2.24 7.81%
Adjusted Per Share Value based on latest NOSH - 67,142
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 522.81 428.90 330.25 375.11 410.11 337.19 358.98 6.46%
EPS 20.10 28.36 32.14 32.09 21.44 22.48 27.35 -4.99%
DPS 9.83 8.89 8.99 7.00 7.00 5.99 8.00 3.48%
NAPS 3.4537 3.2236 3.0292 2.7976 2.5321 2.378 2.2411 7.46%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.70 2.20 1.84 1.62 1.74 1.89 2.00 -
P/RPS 0.32 0.51 0.56 0.43 0.42 0.56 0.56 -8.89%
P/EPS 8.30 7.65 5.70 5.04 8.12 8.40 7.32 2.11%
EY 12.05 13.08 17.53 19.82 12.31 11.90 13.67 -2.07%
DY 5.88 4.09 4.89 4.32 4.02 3.17 4.00 6.62%
P/NAPS 0.48 0.67 0.61 0.58 0.69 0.79 0.89 -9.77%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 26/05/09 - 23/05/07 25/05/06 18/05/05 27/05/04 21/05/03 -
Price 2.10 0.00 1.73 1.73 1.69 1.70 1.88 -
P/RPS 0.39 0.00 0.52 0.46 0.41 0.50 0.52 -4.67%
P/EPS 10.25 0.00 5.36 5.39 7.89 7.56 6.88 6.86%
EY 9.76 0.00 18.65 18.56 12.67 13.23 14.54 -6.42%
DY 4.76 0.00 5.20 4.05 4.14 3.53 4.26 1.86%
P/NAPS 0.60 0.00 0.57 0.62 0.67 0.71 0.84 -5.44%

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