[WARISAN] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 9.02%
YoY- 0.51%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 263,153 290,245 271,338 258,824 268,980 280,350 243,972 5.16%
PBT 26,394 23,673 20,264 19,816 21,196 23,756 20,952 16.59%
Tax -3,725 -4,797 -4,192 -4,132 -6,810 -5,085 -4,868 -16.29%
NP 22,669 18,876 16,072 15,684 14,386 18,670 16,084 25.62%
-
NP to SH 22,664 18,828 16,066 15,684 14,386 18,670 16,084 25.60%
-
Tax Rate 14.11% 20.26% 20.69% 20.85% 32.13% 21.41% 23.23% -
Total Cost 240,484 271,369 255,266 243,140 254,594 261,680 227,888 3.64%
-
Net Worth 185,451 175,420 171,415 170,156 165,966 165,966 161,914 9.44%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 6,047 2,688 4,033 - 4,703 2,687 4,031 30.94%
Div Payout % 26.68% 14.28% 25.10% - 32.70% 14.40% 25.06% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 185,451 175,420 171,415 170,156 165,966 165,966 161,914 9.44%
NOSH 67,192 67,210 67,221 67,255 67,192 67,192 67,184 0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.61% 6.50% 5.92% 6.06% 5.35% 6.66% 6.59% -
ROE 12.22% 10.73% 9.37% 9.22% 8.67% 11.25% 9.93% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 391.64 431.84 403.65 384.84 400.31 417.23 363.14 5.15%
EPS 33.73 28.01 23.90 23.32 21.41 27.79 23.94 25.60%
DPS 9.00 4.00 6.00 0.00 7.00 4.00 6.00 30.94%
NAPS 2.76 2.61 2.55 2.53 2.47 2.47 2.41 9.43%
Adjusted Per Share Value based on latest NOSH - 67,255
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 391.60 431.91 403.78 385.15 400.27 417.19 363.05 5.16%
EPS 33.73 28.02 23.91 23.34 21.41 27.78 23.93 25.63%
DPS 9.00 4.00 6.00 0.00 7.00 4.00 6.00 30.94%
NAPS 2.7597 2.6104 2.5508 2.5321 2.4697 2.4697 2.4094 9.44%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.53 1.67 1.69 1.74 1.79 1.76 1.82 -
P/RPS 0.39 0.39 0.42 0.45 0.45 0.42 0.50 -15.22%
P/EPS 4.54 5.96 7.07 7.46 8.36 6.33 7.60 -29.00%
EY 22.05 16.77 14.14 13.40 11.96 15.79 13.15 41.00%
DY 5.88 2.40 3.55 0.00 3.91 2.27 3.30 46.82%
P/NAPS 0.55 0.64 0.66 0.69 0.72 0.71 0.76 -19.34%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 22/11/05 18/08/05 18/05/05 25/02/05 17/11/04 11/08/04 -
Price 1.52 1.58 1.68 1.69 1.92 1.71 1.79 -
P/RPS 0.39 0.37 0.42 0.44 0.48 0.41 0.49 -14.08%
P/EPS 4.51 5.64 7.03 7.25 8.97 6.15 7.48 -28.56%
EY 22.19 17.73 14.23 13.80 11.15 16.25 13.37 40.05%
DY 5.92 2.53 3.57 0.00 3.65 2.34 3.35 46.01%
P/NAPS 0.55 0.61 0.66 0.67 0.78 0.69 0.74 -17.90%

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