[WARISAN] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 32.57%
YoY- -56.95%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 184,008 86,449 307,732 230,467 147,183 72,633 368,173 -37.10%
PBT 9,668 4,639 12,044 9,219 6,609 3,913 21,899 -42.10%
Tax -3,379 -1,513 -5,224 -3,183 -2,056 -735 -5,240 -25.42%
NP 6,289 3,126 6,820 6,036 4,553 3,178 16,659 -47.85%
-
NP to SH 6,289 3,126 6,820 6,036 4,553 3,178 16,811 -48.17%
-
Tax Rate 34.95% 32.61% 43.37% 34.53% 31.11% 18.78% 23.93% -
Total Cost 177,719 83,323 300,912 224,431 142,630 69,455 351,514 -36.61%
-
Net Worth 232,249 232,329 228,705 229,723 230,615 232,086 229,437 0.81%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 3,914 - 7,229 3,291 3,294 - 6,612 -29.56%
Div Payout % 62.24% - 106.00% 54.53% 72.36% - 39.33% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 232,249 232,329 228,705 229,723 230,615 232,086 229,437 0.81%
NOSH 65,238 65,260 65,719 65,823 65,890 65,933 66,120 -0.89%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.42% 3.62% 2.22% 2.62% 3.09% 4.38% 4.52% -
ROE 2.71% 1.35% 2.98% 2.63% 1.97% 1.37% 7.33% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 282.05 132.47 468.25 350.13 223.38 110.16 556.82 -36.53%
EPS 9.64 4.79 10.37 9.17 6.91 4.82 25.43 -47.71%
DPS 6.00 0.00 11.00 5.00 5.00 0.00 10.00 -28.92%
NAPS 3.56 3.56 3.48 3.49 3.50 3.52 3.47 1.72%
Adjusted Per Share Value based on latest NOSH - 65,911
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 273.82 128.64 457.93 342.96 219.02 108.08 547.88 -37.10%
EPS 9.36 4.65 10.15 8.98 6.78 4.73 25.02 -48.17%
DPS 5.82 0.00 10.76 4.90 4.90 0.00 9.84 -29.60%
NAPS 3.4561 3.4573 3.4034 3.4185 3.4318 3.4537 3.4143 0.81%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.16 2.20 2.30 2.15 2.15 1.70 1.94 -
P/RPS 0.77 1.66 0.49 0.61 0.96 1.54 0.35 69.39%
P/EPS 22.41 45.93 22.16 23.45 31.11 35.27 7.63 105.49%
EY 4.46 2.18 4.51 4.27 3.21 2.84 13.11 -51.36%
DY 2.78 0.00 4.78 2.33 2.33 0.00 5.15 -33.77%
P/NAPS 0.61 0.62 0.66 0.62 0.61 0.48 0.56 5.88%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 25/05/10 24/02/10 17/11/09 18/08/09 26/05/09 20/02/09 -
Price 2.45 2.02 2.06 2.00 2.30 2.10 2.00 -
P/RPS 0.87 1.52 0.44 0.57 1.03 1.91 0.36 80.37%
P/EPS 25.41 42.17 19.85 21.81 33.29 43.57 7.87 118.92%
EY 3.93 2.37 5.04 4.59 3.00 2.30 12.71 -54.37%
DY 2.45 0.00 5.34 2.50 2.17 0.00 5.00 -37.92%
P/NAPS 0.69 0.57 0.59 0.57 0.66 0.60 0.58 12.31%

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