[WARISAN] QoQ Annualized Quarter 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- -50.23%
YoY- -28.08%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 216,195 232,857 214,334 214,512 263,153 290,245 271,338 -14.01%
PBT 22,430 26,478 27,718 16,352 26,394 23,673 20,264 6.98%
Tax -2,369 -2,926 -2,846 -5,080 -3,725 -4,797 -4,192 -31.57%
NP 20,061 23,552 24,872 11,272 22,669 18,876 16,072 15.88%
-
NP to SH 20,189 23,692 24,982 11,280 22,664 18,828 16,066 16.40%
-
Tax Rate 10.56% 11.05% 10.27% 31.07% 14.11% 20.26% 20.69% -
Total Cost 196,134 209,305 189,462 203,240 240,484 271,369 255,266 -16.07%
-
Net Worth 200,143 197,507 194,184 188,000 185,451 175,420 171,415 10.85%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,044 3,582 5,375 - 6,047 2,688 4,033 30.86%
Div Payout % 29.94% 15.12% 21.52% - 26.68% 14.28% 25.10% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 200,143 197,507 194,184 188,000 185,451 175,420 171,415 10.85%
NOSH 67,162 67,179 67,192 67,142 67,192 67,210 67,221 -0.05%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.28% 10.11% 11.60% 5.25% 8.61% 6.50% 5.92% -
ROE 10.09% 12.00% 12.87% 6.00% 12.22% 10.73% 9.37% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 321.90 346.62 318.99 319.49 391.64 431.84 403.65 -13.96%
EPS 30.06 35.27 37.18 16.80 33.73 28.01 23.90 16.46%
DPS 9.00 5.33 8.00 0.00 9.00 4.00 6.00 30.94%
NAPS 2.98 2.94 2.89 2.80 2.76 2.61 2.55 10.91%
Adjusted Per Share Value based on latest NOSH - 67,142
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 321.72 346.51 318.95 319.21 391.60 431.91 403.78 -14.01%
EPS 30.04 35.26 37.18 16.79 33.73 28.02 23.91 16.38%
DPS 8.99 5.33 8.00 0.00 9.00 4.00 6.00 30.84%
NAPS 2.9783 2.9391 2.8897 2.7976 2.7597 2.6104 2.5508 10.85%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.67 1.67 1.74 1.62 1.53 1.67 1.69 -
P/RPS 0.52 0.48 0.55 0.51 0.39 0.39 0.42 15.25%
P/EPS 5.56 4.74 4.68 9.64 4.54 5.96 7.07 -14.76%
EY 18.00 21.12 21.37 10.37 22.05 16.77 14.14 17.40%
DY 5.39 3.19 4.60 0.00 5.88 2.40 3.55 32.00%
P/NAPS 0.56 0.57 0.60 0.58 0.55 0.64 0.66 -10.34%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 15/11/06 16/08/06 25/05/06 24/02/06 22/11/05 18/08/05 -
Price 1.92 1.68 1.63 1.73 1.52 1.58 1.68 -
P/RPS 0.60 0.48 0.51 0.54 0.39 0.37 0.42 26.76%
P/EPS 6.39 4.76 4.38 10.30 4.51 5.64 7.03 -6.14%
EY 15.66 20.99 22.81 9.71 22.19 17.73 14.23 6.57%
DY 4.69 3.17 4.91 0.00 5.92 2.53 3.57 19.89%
P/NAPS 0.64 0.57 0.56 0.62 0.55 0.61 0.66 -2.02%

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