[WARISAN] YoY Annual (Unaudited) Result on 31-Dec-1999 [#4]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
29-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 235,460 229,998 339,992 321,091 0 -100.00%
PBT 27,441 36,324 31,787 30,311 0 -100.00%
Tax -7,457 -6,848 -5,846 -38 0 -100.00%
NP 19,984 29,476 25,941 30,273 0 -100.00%
-
NP to SH 19,984 29,476 25,941 30,273 0 -100.00%
-
Tax Rate 27.17% 18.85% 18.39% 0.13% - -
Total Cost 215,476 200,522 314,051 290,818 0 -100.00%
-
Net Worth 146,509 133,065 110,215 135,706 0 -100.00%
Dividend
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 5,376 6,559 - - - -100.00%
Div Payout % 26.90% 22.25% - - - -
Equity
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 146,509 133,065 110,215 135,706 0 -100.00%
NOSH 67,206 67,204 67,204 104,389 0 -100.00%
Ratio Analysis
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 8.49% 12.82% 7.63% 9.43% 0.00% -
ROE 13.64% 22.15% 23.54% 22.31% 0.00% -
Per Share
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 350.35 342.23 505.91 307.59 0.00 -100.00%
EPS 29.74 43.86 38.60 45.00 0.00 -100.00%
DPS 8.00 9.76 0.00 0.00 0.00 -100.00%
NAPS 2.18 1.98 1.64 1.30 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 225,691
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 350.39 342.26 505.94 477.81 0.00 -100.00%
EPS 29.74 43.86 38.60 45.05 0.00 -100.00%
DPS 8.00 9.76 0.00 0.00 0.00 -100.00%
NAPS 2.1802 1.9801 1.6401 2.0194 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/02 31/12/01 26/12/00 - - -
Price 2.34 2.20 1.57 0.00 0.00 -
P/RPS 0.67 0.64 0.31 0.00 0.00 -100.00%
P/EPS 7.87 5.02 4.07 0.00 0.00 -100.00%
EY 12.71 19.94 24.59 0.00 0.00 -100.00%
DY 3.42 4.44 0.00 0.00 0.00 -100.00%
P/NAPS 1.07 1.11 0.96 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 28/02/03 27/02/02 27/02/01 29/02/00 - -
Price 1.95 2.17 1.60 2.30 0.00 -
P/RPS 0.56 0.63 0.32 0.75 0.00 -100.00%
P/EPS 6.56 4.95 4.15 7.93 0.00 -100.00%
EY 15.25 20.21 24.13 12.61 0.00 -100.00%
DY 4.10 4.50 0.00 0.00 0.00 -100.00%
P/NAPS 0.89 1.10 0.98 1.77 0.00 -100.00%

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