[WARISAN] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -81.1%
YoY- -49.98%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 307,732 230,467 147,183 72,633 368,173 240,247 183,476 41.03%
PBT 12,044 9,219 6,609 3,913 21,899 18,795 13,731 -8.34%
Tax -5,224 -3,183 -2,056 -735 -5,240 -5,053 -4,452 11.21%
NP 6,820 6,036 4,553 3,178 16,659 13,742 9,279 -18.51%
-
NP to SH 6,820 6,036 4,553 3,178 16,811 14,020 9,431 -19.38%
-
Tax Rate 43.37% 34.53% 31.11% 18.78% 23.93% 26.88% 32.42% -
Total Cost 300,912 224,431 142,630 69,455 351,514 226,505 174,197 43.82%
-
Net Worth 228,705 229,723 230,615 232,086 229,437 219,662 217,113 3.51%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 7,229 3,291 3,294 - 6,612 3,308 3,309 68.12%
Div Payout % 106.00% 54.53% 72.36% - 39.33% 23.60% 35.09% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 228,705 229,723 230,615 232,086 229,437 219,662 217,113 3.51%
NOSH 65,719 65,823 65,890 65,933 66,120 66,163 66,193 -0.47%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.22% 2.62% 3.09% 4.38% 4.52% 5.72% 5.06% -
ROE 2.98% 2.63% 1.97% 1.37% 7.33% 6.38% 4.34% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 468.25 350.13 223.38 110.16 556.82 363.11 277.18 41.70%
EPS 10.37 9.17 6.91 4.82 25.43 21.19 14.25 -19.04%
DPS 11.00 5.00 5.00 0.00 10.00 5.00 5.00 68.91%
NAPS 3.48 3.49 3.50 3.52 3.47 3.32 3.28 4.01%
Adjusted Per Share Value based on latest NOSH - 65,933
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 457.93 342.96 219.02 108.08 547.88 357.51 273.03 41.03%
EPS 10.15 8.98 6.78 4.73 25.02 20.86 14.03 -19.36%
DPS 10.76 4.90 4.90 0.00 9.84 4.92 4.93 68.01%
NAPS 3.4034 3.4185 3.4318 3.4537 3.4143 3.2688 3.2309 3.51%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.30 2.15 2.15 1.70 1.94 2.00 2.01 -
P/RPS 0.49 0.61 0.96 1.54 0.35 0.55 0.73 -23.28%
P/EPS 22.16 23.45 31.11 35.27 7.63 9.44 14.11 35.00%
EY 4.51 4.27 3.21 2.84 13.11 10.60 7.09 -25.97%
DY 4.78 2.33 2.33 0.00 5.15 2.50 2.49 54.27%
P/NAPS 0.66 0.62 0.61 0.48 0.56 0.60 0.61 5.37%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 17/11/09 18/08/09 26/05/09 20/02/09 18/11/08 28/08/08 -
Price 2.06 2.00 2.30 2.10 2.00 1.70 1.90 -
P/RPS 0.44 0.57 1.03 1.91 0.36 0.47 0.69 -25.85%
P/EPS 19.85 21.81 33.29 43.57 7.87 8.02 13.34 30.24%
EY 5.04 4.59 3.00 2.30 12.71 12.46 7.50 -23.22%
DY 5.34 2.50 2.17 0.00 5.00 2.94 2.63 60.13%
P/NAPS 0.59 0.57 0.66 0.60 0.58 0.51 0.58 1.14%

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