[WARISAN] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 48.45%
YoY- 19.53%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 72,633 368,173 240,247 183,476 89,477 258,103 200,428 -49.13%
PBT 3,913 21,899 18,795 13,731 7,861 19,681 15,520 -60.05%
Tax -735 -5,240 -5,053 -4,452 -1,598 -3,067 -3,192 -62.39%
NP 3,178 16,659 13,742 9,279 6,263 16,614 12,328 -59.46%
-
NP to SH 3,178 16,811 14,020 9,431 6,353 16,939 12,505 -59.84%
-
Tax Rate 18.78% 23.93% 26.88% 32.42% 20.33% 15.58% 20.57% -
Total Cost 69,455 351,514 226,505 174,197 83,214 241,489 188,100 -48.50%
-
Net Worth 232,086 229,437 219,662 217,113 216,624 211,654 0 -
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 6,612 3,308 3,309 - 5,990 2,666 -
Div Payout % - 39.33% 23.60% 35.09% - 35.36% 21.32% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 232,086 229,437 219,662 217,113 216,624 211,654 0 -
NOSH 65,933 66,120 66,163 66,193 66,246 66,557 66,657 -0.72%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 4.38% 4.52% 5.72% 5.06% 7.00% 6.44% 6.15% -
ROE 1.37% 7.33% 6.38% 4.34% 2.93% 8.00% 0.00% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 110.16 556.82 363.11 277.18 135.07 387.79 300.68 -48.76%
EPS 4.82 25.43 21.19 14.25 9.59 25.45 18.76 -59.55%
DPS 0.00 10.00 5.00 5.00 0.00 9.00 4.00 -
NAPS 3.52 3.47 3.32 3.28 3.27 3.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 66,226
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 108.08 547.88 357.51 273.03 133.15 384.08 298.26 -49.14%
EPS 4.73 25.02 20.86 14.03 9.45 25.21 18.61 -59.84%
DPS 0.00 9.84 4.92 4.93 0.00 8.91 3.97 -
NAPS 3.4537 3.4143 3.2688 3.2309 3.2236 3.1496 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.70 1.94 2.00 2.01 2.20 1.85 1.87 -
P/RPS 1.54 0.35 0.55 0.73 1.63 0.48 0.62 83.30%
P/EPS 35.27 7.63 9.44 14.11 22.94 7.27 9.97 131.99%
EY 2.84 13.11 10.60 7.09 4.36 13.76 10.03 -56.84%
DY 0.00 5.15 2.50 2.49 0.00 4.86 2.14 -
P/NAPS 0.48 0.56 0.60 0.61 0.67 0.58 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 20/02/09 18/11/08 28/08/08 27/05/08 25/02/08 - -
Price 2.10 2.00 1.70 1.90 1.93 2.20 0.00 -
P/RPS 1.91 0.36 0.47 0.69 1.43 0.57 0.00 -
P/EPS 43.57 7.87 8.02 13.34 20.13 8.64 0.00 -
EY 2.30 12.71 12.46 7.50 4.97 11.57 0.00 -
DY 0.00 5.00 2.94 2.63 0.00 4.09 0.00 -
P/NAPS 0.60 0.58 0.51 0.58 0.59 0.69 0.00 -

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