[WARISAN] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -16.7%
YoY- 302.68%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 126,338 133,641 92,994 81,069 98,739 97,559 86,449 28.75%
PBT 6,157 6,930 3,946 4,568 5,803 5,029 4,639 20.75%
Tax -1,977 -2,810 -1,851 -1,567 -2,013 -1,866 -1,513 19.50%
NP 4,180 4,120 2,095 3,001 3,790 3,163 3,126 21.35%
-
NP to SH 4,079 4,113 2,141 3,157 3,790 3,163 3,126 19.39%
-
Tax Rate 32.11% 40.55% 46.91% 34.30% 34.69% 37.10% 32.61% -
Total Cost 122,158 129,521 90,899 78,068 94,949 94,396 83,323 29.02%
-
Net Worth 240,439 236,611 235,640 195,678 233,531 232,170 232,329 2.31%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 3,910 - 3,913 - 3,912 - -
Div Payout % - 95.09% - 123.96% - 123.71% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 240,439 236,611 235,640 195,678 233,531 232,170 232,329 2.31%
NOSH 65,159 65,182 65,274 65,226 65,232 65,216 65,260 -0.10%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.31% 3.08% 2.25% 3.70% 3.84% 3.24% 3.62% -
ROE 1.70% 1.74% 0.91% 1.61% 1.62% 1.36% 1.35% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 193.89 205.03 142.47 124.29 151.37 149.59 132.47 28.88%
EPS 6.26 6.31 3.28 4.84 5.81 4.85 4.79 19.51%
DPS 0.00 6.00 0.00 6.00 0.00 6.00 0.00 -
NAPS 3.69 3.63 3.61 3.00 3.58 3.56 3.56 2.41%
Adjusted Per Share Value based on latest NOSH - 65,226
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 188.00 198.87 138.38 120.64 146.93 145.18 128.64 28.75%
EPS 6.07 6.12 3.19 4.70 5.64 4.71 4.65 19.42%
DPS 0.00 5.82 0.00 5.82 0.00 5.82 0.00 -
NAPS 3.578 3.521 3.5066 2.9119 3.4752 3.4549 3.4573 2.31%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.36 2.50 2.41 2.48 2.57 2.16 2.20 -
P/RPS 1.22 1.22 1.69 2.00 1.70 1.44 1.66 -18.54%
P/EPS 37.70 39.62 73.48 51.24 44.23 44.54 45.93 -12.32%
EY 2.65 2.52 1.36 1.95 2.26 2.25 2.18 13.88%
DY 0.00 2.40 0.00 2.42 0.00 2.78 0.00 -
P/NAPS 0.64 0.69 0.67 0.83 0.72 0.61 0.62 2.13%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 15/11/11 16/08/11 19/05/11 22/02/11 18/11/10 17/08/10 25/05/10 -
Price 2.27 2.34 2.58 2.33 2.50 2.45 2.02 -
P/RPS 1.17 1.14 1.81 1.87 1.65 1.64 1.52 -15.99%
P/EPS 36.26 37.08 78.66 48.14 43.03 50.52 42.17 -9.56%
EY 2.76 2.70 1.27 2.08 2.32 1.98 2.37 10.67%
DY 0.00 2.56 0.00 2.58 0.00 2.45 0.00 -
P/NAPS 0.62 0.64 0.71 0.78 0.70 0.69 0.57 5.76%

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