[WARISAN] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 55.21%
YoY- -14.31%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 181,762 115,004 57,361 339,992 266,893 171,333 74,282 81.48%
PBT 24,634 16,112 7,900 31,787 21,564 12,443 6,153 151.92%
Tax -4,221 -2,828 -1,215 -5,846 -4,850 -2,833 -1,127 140.97%
NP 20,413 13,284 6,685 25,941 16,714 9,610 5,026 154.34%
-
NP to SH 20,413 13,284 6,685 25,941 16,714 9,610 5,026 154.34%
-
Tax Rate 17.13% 17.55% 15.38% 18.39% 22.49% 22.77% 18.32% -
Total Cost 161,349 101,720 50,676 314,051 250,179 161,723 69,256 75.65%
-
Net Worth 124,305 120,958 116,903 110,215 101,357 94,083 91,808 22.36%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - 5,375 - - - - - -
Div Payout % - 40.47% - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 124,305 120,958 116,903 110,215 101,357 94,083 91,808 22.36%
NOSH 67,192 67,199 67,185 67,204 67,124 67,202 67,013 0.17%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 11.23% 11.55% 11.65% 7.63% 6.26% 5.61% 6.77% -
ROE 16.42% 10.98% 5.72% 23.54% 16.49% 10.21% 5.47% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 270.51 171.14 85.38 505.91 397.61 254.95 110.85 81.16%
EPS 30.38 19.77 9.95 38.60 24.90 14.30 7.50 153.89%
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.80 1.74 1.64 1.51 1.40 1.37 22.14%
Adjusted Per Share Value based on latest NOSH - 67,350
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 270.48 171.14 85.36 505.94 397.16 254.96 110.54 81.48%
EPS 30.38 19.77 9.95 38.60 24.87 14.30 7.48 154.34%
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8498 1.80 1.7396 1.6401 1.5083 1.4001 1.3662 22.36%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.86 1.92 1.67 1.57 2.01 2.18 2.60 -
P/RPS 0.69 1.12 1.96 0.31 0.51 0.86 2.35 -55.79%
P/EPS 6.12 9.71 16.78 4.07 8.07 15.24 34.67 -68.49%
EY 16.33 10.30 5.96 24.59 12.39 6.56 2.88 217.64%
DY 0.00 4.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.07 0.96 0.96 1.33 1.56 1.90 -34.35%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 15/11/01 23/08/01 11/07/01 27/02/01 27/11/00 21/08/00 24/05/00 -
Price 1.98 2.03 1.88 1.60 1.78 2.20 2.25 -
P/RPS 0.73 1.19 2.20 0.32 0.45 0.86 2.03 -49.39%
P/EPS 6.52 10.27 18.89 4.15 7.15 15.38 30.00 -63.81%
EY 15.34 9.74 5.29 24.13 13.99 6.50 3.33 176.59%
DY 0.00 3.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.13 1.08 0.98 1.18 1.57 1.64 -24.75%

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