[WARISAN] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 19.91%
YoY- -0.76%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 230,467 147,183 72,633 368,173 240,247 183,476 89,477 87.79%
PBT 9,219 6,609 3,913 21,899 18,795 13,731 7,861 11.19%
Tax -3,183 -2,056 -735 -5,240 -5,053 -4,452 -1,598 58.24%
NP 6,036 4,553 3,178 16,659 13,742 9,279 6,263 -2.42%
-
NP to SH 6,036 4,553 3,178 16,811 14,020 9,431 6,353 -3.35%
-
Tax Rate 34.53% 31.11% 18.78% 23.93% 26.88% 32.42% 20.33% -
Total Cost 224,431 142,630 69,455 351,514 226,505 174,197 83,214 93.64%
-
Net Worth 229,723 230,615 232,086 229,437 219,662 217,113 216,624 3.98%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,291 3,294 - 6,612 3,308 3,309 - -
Div Payout % 54.53% 72.36% - 39.33% 23.60% 35.09% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 229,723 230,615 232,086 229,437 219,662 217,113 216,624 3.98%
NOSH 65,823 65,890 65,933 66,120 66,163 66,193 66,246 -0.42%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.62% 3.09% 4.38% 4.52% 5.72% 5.06% 7.00% -
ROE 2.63% 1.97% 1.37% 7.33% 6.38% 4.34% 2.93% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 350.13 223.38 110.16 556.82 363.11 277.18 135.07 88.59%
EPS 9.17 6.91 4.82 25.43 21.19 14.25 9.59 -2.93%
DPS 5.00 5.00 0.00 10.00 5.00 5.00 0.00 -
NAPS 3.49 3.50 3.52 3.47 3.32 3.28 3.27 4.43%
Adjusted Per Share Value based on latest NOSH - 65,921
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 342.96 219.02 108.08 547.88 357.51 273.03 133.15 87.79%
EPS 8.98 6.78 4.73 25.02 20.86 14.03 9.45 -3.34%
DPS 4.90 4.90 0.00 9.84 4.92 4.93 0.00 -
NAPS 3.4185 3.4318 3.4537 3.4143 3.2688 3.2309 3.2236 3.98%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.15 2.15 1.70 1.94 2.00 2.01 2.20 -
P/RPS 0.61 0.96 1.54 0.35 0.55 0.73 1.63 -48.03%
P/EPS 23.45 31.11 35.27 7.63 9.44 14.11 22.94 1.47%
EY 4.27 3.21 2.84 13.11 10.60 7.09 4.36 -1.37%
DY 2.33 2.33 0.00 5.15 2.50 2.49 0.00 -
P/NAPS 0.62 0.61 0.48 0.56 0.60 0.61 0.67 -5.03%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 18/08/09 26/05/09 20/02/09 18/11/08 28/08/08 27/05/08 -
Price 2.00 2.30 2.10 2.00 1.70 1.90 1.93 -
P/RPS 0.57 1.03 1.91 0.36 0.47 0.69 1.43 -45.80%
P/EPS 21.81 33.29 43.57 7.87 8.02 13.34 20.13 5.48%
EY 4.59 3.00 2.30 12.71 12.46 7.50 4.97 -5.15%
DY 2.50 2.17 0.00 5.00 2.94 2.63 0.00 -
P/NAPS 0.57 0.66 0.60 0.58 0.51 0.58 0.59 -2.27%

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