[WARISAN] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -3.04%
YoY- 18.55%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 351,329 368,173 342,476 320,270 288,222 258,103 241,980 28.19%
PBT 17,951 21,899 24,419 23,556 22,377 19,681 18,091 -0.51%
Tax -4,377 -5,240 -6,391 -5,484 -3,697 -3,067 -3,366 19.11%
NP 13,574 16,659 18,028 18,072 18,680 16,614 14,725 -5.27%
-
NP to SH 13,510 16,685 18,328 18,480 19,060 16,939 14,925 -6.41%
-
Tax Rate 24.38% 23.93% 26.17% 23.28% 16.52% 15.58% 18.61% -
Total Cost 337,755 351,514 324,448 302,198 269,542 241,489 227,255 30.20%
-
Net Worth 232,086 197,763 219,456 217,221 216,624 210,764 0 -
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 6,607 6,607 6,625 6,625 5,974 5,974 6,012 6.48%
Div Payout % 48.91% 39.60% 36.15% 35.85% 31.34% 35.27% 40.28% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 232,086 197,763 219,456 217,221 216,624 210,764 0 -
NOSH 65,933 65,921 66,101 66,226 66,246 66,278 66,402 -0.47%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 3.86% 4.52% 5.26% 5.64% 6.48% 6.44% 6.09% -
ROE 5.82% 8.44% 8.35% 8.51% 8.80% 8.04% 0.00% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 532.85 558.51 518.11 483.60 435.08 389.42 364.41 28.79%
EPS 20.49 25.31 27.73 27.90 28.77 25.56 22.48 -5.98%
DPS 10.00 10.00 10.00 10.00 9.00 9.00 9.00 7.26%
NAPS 3.52 3.00 3.32 3.28 3.27 3.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 66,226
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 522.81 547.88 509.64 476.59 428.90 384.08 360.09 28.19%
EPS 20.10 24.83 27.27 27.50 28.36 25.21 22.21 -6.43%
DPS 9.83 9.83 9.86 9.86 8.89 8.89 8.95 6.44%
NAPS 3.4537 2.9429 3.2657 3.2325 3.2236 3.1364 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.70 1.94 2.00 2.01 2.20 1.85 1.87 -
P/RPS 0.32 0.35 0.39 0.42 0.51 0.48 0.51 -26.68%
P/EPS 8.30 7.66 7.21 7.20 7.65 7.24 8.32 -0.16%
EY 12.05 13.05 13.86 13.88 13.08 13.81 12.02 0.16%
DY 5.88 5.15 5.00 4.98 4.09 4.86 4.81 14.31%
P/NAPS 0.48 0.65 0.60 0.61 0.67 0.58 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 20/02/09 18/11/08 - - - - -
Price 2.10 2.00 1.70 0.00 0.00 0.00 0.00 -
P/RPS 0.39 0.36 0.33 0.00 0.00 0.00 0.00 -
P/EPS 10.25 7.90 6.13 0.00 0.00 0.00 0.00 -
EY 9.76 12.66 16.31 0.00 0.00 0.00 0.00 -
DY 4.76 5.00 5.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.51 0.00 0.00 0.00 0.00 -

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