[WARISAN] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -2.99%
YoY- 81.41%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 230,337 221,925 216,195 220,112 234,651 252,075 263,153 -8.51%
PBT 18,427 23,507 22,430 28,498 30,121 25,528 26,394 -21.35%
Tax -2,981 -2,067 -2,369 -2,322 -3,052 -3,963 -3,726 -13.85%
NP 15,446 21,440 20,061 26,176 27,069 21,565 22,668 -22.61%
-
NP to SH 15,588 21,601 20,189 26,312 27,122 21,563 22,664 -22.13%
-
Tax Rate 16.18% 8.79% 10.56% 8.15% 10.13% 15.52% 14.12% -
Total Cost 214,891 200,485 196,134 193,936 207,582 230,510 240,485 -7.24%
-
Net Worth 204,182 203,564 199,767 197,421 194,226 188,000 186,184 6.36%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 6,012 6,040 6,040 5,376 5,376 4,704 4,704 17.82%
Div Payout % 38.57% 27.96% 29.92% 20.43% 19.82% 21.82% 20.76% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 204,182 203,564 199,767 197,421 194,226 188,000 186,184 6.36%
NOSH 66,509 66,962 67,036 67,150 67,206 67,142 67,214 -0.70%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.71% 9.66% 9.28% 11.89% 11.54% 8.55% 8.61% -
ROE 7.63% 10.61% 10.11% 13.33% 13.96% 11.47% 12.17% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 346.32 331.42 322.51 327.79 349.15 375.43 391.51 -7.87%
EPS 23.44 32.26 30.12 39.18 40.36 32.12 33.72 -21.58%
DPS 9.00 9.00 9.00 8.00 8.00 7.00 7.00 18.29%
NAPS 3.07 3.04 2.98 2.94 2.89 2.80 2.77 7.11%
Adjusted Per Share Value based on latest NOSH - 67,150
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 342.76 330.25 321.72 327.55 349.18 375.11 391.60 -8.52%
EPS 23.20 32.14 30.04 39.15 40.36 32.09 33.73 -22.13%
DPS 8.95 8.99 8.99 8.00 8.00 7.00 7.00 17.85%
NAPS 3.0384 3.0292 2.9727 2.9378 2.8903 2.7976 2.7706 6.36%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.83 1.84 1.67 1.67 1.74 1.62 1.53 -
P/RPS 0.53 0.56 0.52 0.51 0.50 0.43 0.39 22.75%
P/EPS 7.81 5.70 5.55 4.26 4.31 5.04 4.54 43.71%
EY 12.81 17.53 18.03 23.46 23.19 19.82 22.04 -30.42%
DY 4.92 4.89 5.39 4.79 4.60 4.32 4.58 4.90%
P/NAPS 0.60 0.61 0.56 0.57 0.60 0.58 0.55 5.98%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 15/08/07 23/05/07 26/02/07 15/11/06 16/08/06 25/05/06 24/02/06 -
Price 1.84 1.73 1.92 1.68 1.63 1.73 1.52 -
P/RPS 0.53 0.52 0.60 0.51 0.47 0.46 0.39 22.75%
P/EPS 7.85 5.36 6.38 4.29 4.04 5.39 4.51 44.84%
EY 12.74 18.65 15.69 23.32 24.76 18.56 22.18 -30.97%
DY 4.89 5.20 4.69 4.76 4.91 4.05 4.61 4.02%
P/NAPS 0.60 0.57 0.64 0.57 0.56 0.62 0.55 5.98%

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