[WARISAN] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
14-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 192.5%
YoY- -4.18%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 58,091 226,900 167,917 107,551 58,401 235,460 174,704 -51.97%
PBT 5,083 18,926 18,060 13,223 4,748 27,441 20,458 -60.44%
Tax -1,182 -4,310 -4,634 -3,272 -1,346 -7,457 -4,282 -57.57%
NP 3,901 14,616 13,426 9,951 3,402 19,984 16,176 -61.22%
-
NP to SH 3,901 14,616 13,426 9,951 3,402 19,984 16,176 -61.22%
-
Tax Rate 23.25% 22.77% 25.66% 24.74% 28.35% 27.17% 20.93% -
Total Cost 54,190 212,284 154,491 97,600 54,999 215,476 158,528 -51.07%
-
Net Worth 159,800 155,903 154,553 153,262 150,602 146,509 143,816 7.27%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 4,032 2,015 2,015 - 5,376 2,688 -
Div Payout % - 27.59% 15.02% 20.26% - 26.90% 16.62% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 159,800 155,903 154,553 153,262 150,602 146,509 143,816 7.27%
NOSH 67,142 67,200 67,197 67,191 67,233 67,206 67,203 -0.06%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 6.72% 6.44% 8.00% 9.25% 5.83% 8.49% 9.26% -
ROE 2.44% 9.38% 8.69% 6.49% 2.26% 13.64% 11.25% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 86.52 337.65 249.89 160.07 86.86 350.35 259.96 -51.94%
EPS 5.81 21.75 19.98 14.81 5.06 29.74 24.07 -61.19%
DPS 0.00 6.00 3.00 3.00 0.00 8.00 4.00 -
NAPS 2.38 2.32 2.30 2.281 2.24 2.18 2.14 7.33%
Adjusted Per Share Value based on latest NOSH - 67,169
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 86.44 337.65 249.88 160.05 86.91 350.39 259.98 -51.97%
EPS 5.81 21.75 19.98 14.81 5.06 29.74 24.07 -61.19%
DPS 0.00 6.00 3.00 3.00 0.00 8.00 4.00 -
NAPS 2.378 2.32 2.2999 2.2807 2.2411 2.1802 2.1401 7.27%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.89 1.84 1.91 1.92 2.00 2.34 2.77 -
P/RPS 2.18 0.54 0.76 1.20 2.30 0.67 1.07 60.64%
P/EPS 32.53 8.46 9.56 12.96 39.53 7.87 11.51 99.77%
EY 3.07 11.82 10.46 7.71 2.53 12.71 8.69 -49.99%
DY 0.00 3.26 1.57 1.56 0.00 3.42 1.44 -
P/NAPS 0.79 0.79 0.83 0.84 0.89 1.07 1.29 -27.86%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 13/11/03 14/08/03 21/05/03 28/02/03 12/11/02 -
Price 1.70 1.86 1.92 1.97 1.88 1.95 2.35 -
P/RPS 1.96 0.55 0.77 1.23 2.16 0.56 0.90 67.93%
P/EPS 29.26 8.55 9.61 13.30 37.15 6.56 9.76 107.77%
EY 3.42 11.69 10.41 7.52 2.69 15.25 10.24 -51.83%
DY 0.00 3.23 1.56 1.52 0.00 4.10 1.70 -
P/NAPS 0.71 0.80 0.83 0.86 0.84 0.89 1.10 -25.29%

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