[WARISAN] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 12.52%
YoY- -11.76%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 370,361 321,548 351,329 288,222 221,925 252,075 275,595 5.04%
PBT 19,346 12,770 17,951 22,377 23,507 25,528 21,067 -1.40%
Tax -7,297 -6,002 -4,377 -3,697 -2,067 -3,963 -6,661 1.53%
NP 12,049 6,768 13,574 18,680 21,440 21,565 14,406 -2.93%
-
NP to SH 12,251 6,768 13,510 19,060 21,601 21,563 14,406 -2.66%
-
Tax Rate 37.72% 47.00% 24.38% 16.52% 8.79% 15.52% 31.62% -
Total Cost 358,312 314,780 337,755 269,542 200,485 230,510 261,189 5.40%
-
Net Worth 235,640 232,329 232,086 216,624 203,564 188,000 170,156 5.57%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 7,826 7,213 6,607 5,974 6,040 4,704 4,704 8.85%
Div Payout % 63.89% 106.58% 48.91% 31.34% 27.96% 21.82% 32.66% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 235,640 232,329 232,086 216,624 203,564 188,000 170,156 5.57%
NOSH 65,274 65,260 65,933 66,246 66,962 67,142 67,255 -0.49%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 3.25% 2.10% 3.86% 6.48% 9.66% 8.55% 5.23% -
ROE 5.20% 2.91% 5.82% 8.80% 10.61% 11.47% 8.47% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 567.39 492.71 532.85 435.08 331.42 375.43 409.77 5.57%
EPS 18.77 10.37 20.49 28.77 32.26 32.12 21.42 -2.17%
DPS 12.00 11.00 10.00 9.00 9.00 7.00 7.00 9.39%
NAPS 3.61 3.56 3.52 3.27 3.04 2.80 2.53 6.10%
Adjusted Per Share Value based on latest NOSH - 66,246
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 551.13 478.49 522.81 428.90 330.25 375.11 410.11 5.04%
EPS 18.23 10.07 20.10 28.36 32.14 32.09 21.44 -2.66%
DPS 11.65 10.73 9.83 8.89 8.99 7.00 7.00 8.85%
NAPS 3.5066 3.4573 3.4537 3.2236 3.0292 2.7976 2.5321 5.57%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.41 2.20 1.70 2.20 1.84 1.62 1.74 -
P/RPS 0.42 0.45 0.32 0.51 0.56 0.43 0.42 0.00%
P/EPS 12.84 21.21 8.30 7.65 5.70 5.04 8.12 7.93%
EY 7.79 4.71 12.05 13.08 17.53 19.82 12.31 -7.33%
DY 4.98 5.00 5.88 4.09 4.89 4.32 4.02 3.63%
P/NAPS 0.67 0.62 0.48 0.67 0.61 0.58 0.69 -0.48%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 19/05/11 25/05/10 26/05/09 - 23/05/07 25/05/06 18/05/05 -
Price 2.58 2.02 2.10 0.00 1.73 1.73 1.69 -
P/RPS 0.45 0.41 0.39 0.00 0.52 0.46 0.41 1.56%
P/EPS 13.75 19.48 10.25 0.00 5.36 5.39 7.89 9.69%
EY 7.27 5.13 9.76 0.00 18.65 18.56 12.67 -8.83%
DY 4.65 5.45 4.76 0.00 5.20 4.05 4.14 1.95%
P/NAPS 0.71 0.57 0.60 0.00 0.57 0.62 0.67 0.97%

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