[WARISAN] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 60.26%
YoY- 66.98%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 226,635 92,994 363,816 282,747 184,008 86,449 307,732 -18.49%
PBT 10,876 3,946 20,039 15,471 9,668 4,639 12,044 -6.59%
Tax -4,661 -1,851 -6,959 -5,392 -3,379 -1,513 -5,224 -7.33%
NP 6,215 2,095 13,080 10,079 6,289 3,126 6,820 -6.02%
-
NP to SH 6,254 2,141 13,236 10,079 6,289 3,126 6,820 -5.62%
-
Tax Rate 42.86% 46.91% 34.73% 34.85% 34.95% 32.61% 43.37% -
Total Cost 220,420 90,899 350,736 272,668 177,719 83,323 300,912 -18.78%
-
Net Worth 236,725 235,640 234,188 233,545 232,249 232,329 228,705 2.33%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 3,912 - 7,828 3,914 3,914 - 7,229 -33.66%
Div Payout % 62.57% - 59.14% 38.83% 62.24% - 106.00% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 236,725 235,640 234,188 233,545 232,249 232,329 228,705 2.33%
NOSH 65,213 65,274 65,233 65,236 65,238 65,260 65,719 -0.51%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.74% 2.25% 3.60% 3.56% 3.42% 3.62% 2.22% -
ROE 2.64% 0.91% 5.65% 4.32% 2.71% 1.35% 2.98% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 347.53 142.47 557.71 433.42 282.05 132.47 468.25 -18.07%
EPS 9.59 3.28 20.29 15.45 9.64 4.79 10.37 -5.09%
DPS 6.00 0.00 12.00 6.00 6.00 0.00 11.00 -33.31%
NAPS 3.63 3.61 3.59 3.58 3.56 3.56 3.48 2.86%
Adjusted Per Share Value based on latest NOSH - 65,232
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 337.25 138.38 541.39 420.75 273.82 128.64 457.93 -18.49%
EPS 9.31 3.19 19.70 15.00 9.36 4.65 10.15 -5.61%
DPS 5.82 0.00 11.65 5.82 5.82 0.00 10.76 -33.68%
NAPS 3.5227 3.5066 3.4849 3.4754 3.4561 3.4573 3.4034 2.32%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.50 2.41 2.48 2.57 2.16 2.20 2.30 -
P/RPS 0.72 1.69 0.44 0.59 0.77 1.66 0.49 29.33%
P/EPS 26.07 73.48 12.22 16.63 22.41 45.93 22.16 11.47%
EY 3.84 1.36 8.18 6.01 4.46 2.18 4.51 -10.19%
DY 2.40 0.00 4.84 2.33 2.78 0.00 4.78 -36.90%
P/NAPS 0.69 0.67 0.69 0.72 0.61 0.62 0.66 3.01%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 19/05/11 22/02/11 18/11/10 17/08/10 25/05/10 24/02/10 -
Price 2.34 2.58 2.33 2.50 2.45 2.02 2.06 -
P/RPS 0.67 1.81 0.42 0.58 0.87 1.52 0.44 32.45%
P/EPS 24.40 78.66 11.48 16.18 25.41 42.17 19.85 14.79%
EY 4.10 1.27 8.71 6.18 3.93 2.37 5.04 -12.88%
DY 2.56 0.00 5.15 2.40 2.45 0.00 5.34 -38.82%
P/NAPS 0.64 0.71 0.65 0.70 0.69 0.57 0.59 5.58%

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