[WARISAN] QoQ Quarter Result on 30-Sep-2000 [#3]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
27-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 54.97%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 57,643 57,361 73,099 95,560 97,051 74,282 84,898 0.39%
PBT 8,212 7,900 10,223 9,121 6,290 6,153 15,357 0.63%
Tax -1,613 -1,215 -996 -2,017 -1,706 -1,127 -10 -5.02%
NP 6,599 6,685 9,227 7,104 4,584 5,026 15,347 0.85%
-
NP to SH 6,599 6,685 9,227 7,104 4,584 5,026 15,347 0.85%
-
Tax Rate 19.64% 15.38% 9.74% 22.11% 27.12% 18.32% 0.07% -
Total Cost 51,044 50,676 63,872 88,456 92,467 69,256 69,551 0.31%
-
Net Worth 120,982 116,903 110,454 101,198 94,376 91,808 293,398 0.90%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 5,377 - 2,694 - 2,696 - 6,770 0.23%
Div Payout % 81.48% - 29.20% - 58.82% - 44.12% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 120,982 116,903 110,454 101,198 94,376 91,808 293,398 0.90%
NOSH 67,212 67,185 67,350 67,018 67,411 67,013 225,691 1.23%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 11.45% 11.65% 12.62% 7.43% 4.72% 6.77% 18.08% -
ROE 5.45% 5.72% 8.35% 7.02% 4.86% 5.47% 5.23% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 85.76 85.38 108.54 142.59 143.97 110.85 37.62 -0.83%
EPS 9.82 9.95 13.70 10.60 6.80 7.50 22.80 0.85%
DPS 8.00 0.00 4.00 0.00 4.00 0.00 3.00 -0.99%
NAPS 1.80 1.74 1.64 1.51 1.40 1.37 1.30 -0.32%
Adjusted Per Share Value based on latest NOSH - 67,018
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 85.78 85.36 108.78 142.20 144.42 110.54 126.34 0.39%
EPS 9.82 9.95 13.73 10.57 6.82 7.48 22.84 0.86%
DPS 8.00 0.00 4.01 0.00 4.01 0.00 10.08 0.23%
NAPS 1.8003 1.7396 1.6437 1.5059 1.4044 1.3662 4.366 0.90%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 1.92 1.67 1.57 2.01 2.18 2.60 0.00 -
P/RPS 2.24 1.96 1.45 1.41 1.51 2.35 0.00 -100.00%
P/EPS 19.56 16.78 11.46 18.96 32.06 34.67 0.00 -100.00%
EY 5.11 5.96 8.73 5.27 3.12 2.88 0.00 -100.00%
DY 4.17 0.00 2.55 0.00 1.83 0.00 0.00 -100.00%
P/NAPS 1.07 0.96 0.96 1.33 1.56 1.90 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 23/08/01 11/07/01 27/02/01 27/11/00 21/08/00 24/05/00 29/02/00 -
Price 2.03 1.88 1.60 1.78 2.20 2.25 2.30 -
P/RPS 2.37 2.20 1.47 1.25 1.53 2.03 6.11 0.96%
P/EPS 20.68 18.89 11.68 16.79 32.35 30.00 33.82 0.50%
EY 4.84 5.29 8.56 5.96 3.09 3.33 2.96 -0.49%
DY 3.94 0.00 2.50 0.00 1.82 0.00 1.30 -1.11%
P/NAPS 1.13 1.08 0.98 1.18 1.57 1.64 1.77 0.45%

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