[WARISAN] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -13.96%
YoY- -25.95%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 269,246 241,335 226,590 226,900 228,673 235,885 241,234 7.57%
PBT 18,673 16,169 19,251 18,916 25,043 27,442 26,085 -19.92%
Tax -3,490 -3,472 -4,146 -4,310 -8,068 -8,151 -7,705 -40.93%
NP 15,183 12,697 15,105 14,606 16,975 19,291 18,380 -11.93%
-
NP to SH 15,183 12,697 15,105 14,606 16,975 19,291 18,380 -11.93%
-
Tax Rate 18.69% 21.47% 21.54% 22.78% 32.22% 29.70% 29.54% -
Total Cost 254,063 228,638 211,485 212,294 211,698 216,594 222,854 9.10%
-
Net Worth 165,994 162,009 159,800 155,545 154,593 153,213 150,602 6.68%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 4,028 4,028 4,026 4,026 4,703 4,703 5,376 -17.46%
Div Payout % 26.53% 31.72% 26.66% 27.57% 27.71% 24.38% 29.25% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 165,994 162,009 159,800 155,545 154,593 153,213 150,602 6.68%
NOSH 67,204 67,224 67,142 67,045 67,214 67,169 67,233 -0.02%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.64% 5.26% 6.67% 6.44% 7.42% 8.18% 7.62% -
ROE 9.15% 7.84% 9.45% 9.39% 10.98% 12.59% 12.20% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 400.64 359.00 337.47 338.43 340.21 351.18 358.80 7.60%
EPS 22.59 18.89 22.50 21.79 25.25 28.72 27.34 -11.91%
DPS 6.00 6.00 6.00 6.00 7.00 7.00 8.00 -17.40%
NAPS 2.47 2.41 2.38 2.32 2.30 2.281 2.24 6.71%
Adjusted Per Share Value based on latest NOSH - 67,045
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 400.66 359.13 337.19 337.65 340.29 351.02 358.98 7.57%
EPS 22.59 18.89 22.48 21.74 25.26 28.71 27.35 -11.93%
DPS 5.99 5.99 5.99 5.99 7.00 7.00 8.00 -17.50%
NAPS 2.4701 2.4109 2.378 2.3147 2.3005 2.28 2.2411 6.68%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.76 1.82 1.89 1.84 1.91 1.92 2.00 -
P/RPS 0.44 0.51 0.56 0.54 0.56 0.55 0.56 -14.81%
P/EPS 7.79 9.64 8.40 8.45 7.56 6.69 7.32 4.22%
EY 12.84 10.38 11.90 11.84 13.22 14.96 13.67 -4.07%
DY 3.41 3.30 3.17 3.26 3.66 3.65 4.00 -10.06%
P/NAPS 0.71 0.76 0.79 0.79 0.83 0.84 0.89 -13.94%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 17/11/04 11/08/04 27/05/04 26/02/04 13/11/03 14/08/03 21/05/03 -
Price 1.71 1.79 1.70 1.86 1.92 1.97 1.88 -
P/RPS 0.43 0.50 0.50 0.55 0.56 0.56 0.52 -11.86%
P/EPS 7.57 9.48 7.56 8.54 7.60 6.86 6.88 6.56%
EY 13.21 10.55 13.23 11.71 13.15 14.58 14.54 -6.17%
DY 3.51 3.35 3.53 3.23 3.65 3.55 4.26 -12.08%
P/NAPS 0.69 0.74 0.71 0.80 0.83 0.86 0.84 -12.25%

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