[WARISAN] YoY Annual (Unaudited) Result on 31-Dec-2006 [#4]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
YoY- -10.92%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 307,732 368,173 258,103 216,195 263,153 268,980 226,900 5.20%
PBT 12,044 21,899 19,681 22,430 26,394 21,196 18,926 -7.24%
Tax -5,224 -5,240 -3,067 -2,369 -3,725 -6,810 -4,310 3.25%
NP 6,820 16,659 16,614 20,061 22,669 14,386 14,616 -11.92%
-
NP to SH 6,820 16,811 16,939 20,189 22,664 14,386 14,616 -11.92%
-
Tax Rate 43.37% 23.93% 15.58% 10.56% 14.11% 32.13% 22.77% -
Total Cost 300,912 351,514 241,489 196,134 240,484 254,594 212,284 5.98%
-
Net Worth 228,705 229,437 211,654 200,143 185,451 165,966 155,903 6.58%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 7,229 6,612 5,990 6,044 6,047 4,703 4,032 10.21%
Div Payout % 106.00% 39.33% 35.36% 29.94% 26.68% 32.70% 27.59% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 228,705 229,437 211,654 200,143 185,451 165,966 155,903 6.58%
NOSH 65,719 66,120 66,557 67,162 67,192 67,192 67,200 -0.37%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.22% 4.52% 6.44% 9.28% 8.61% 5.35% 6.44% -
ROE 2.98% 7.33% 8.00% 10.09% 12.22% 8.67% 9.38% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 468.25 556.82 387.79 321.90 391.64 400.31 337.65 5.59%
EPS 10.37 25.43 25.45 30.06 33.73 21.41 21.75 -11.60%
DPS 11.00 10.00 9.00 9.00 9.00 7.00 6.00 10.61%
NAPS 3.48 3.47 3.18 2.98 2.76 2.47 2.32 6.98%
Adjusted Per Share Value based on latest NOSH - 67,036
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 457.93 547.88 384.08 321.72 391.60 400.27 337.65 5.20%
EPS 10.15 25.02 25.21 30.04 33.73 21.41 21.75 -11.91%
DPS 10.76 9.84 8.91 8.99 9.00 7.00 6.00 10.21%
NAPS 3.4034 3.4143 3.1496 2.9783 2.7597 2.4697 2.32 6.58%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.30 1.94 1.85 1.67 1.53 1.79 1.84 -
P/RPS 0.49 0.35 0.48 0.52 0.39 0.45 0.54 -1.60%
P/EPS 22.16 7.63 7.27 5.56 4.54 8.36 8.46 17.39%
EY 4.51 13.11 13.76 18.00 22.05 11.96 11.82 -14.82%
DY 4.78 5.15 4.86 5.39 5.88 3.91 3.26 6.58%
P/NAPS 0.66 0.56 0.58 0.56 0.55 0.72 0.79 -2.94%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 20/02/09 25/02/08 26/02/07 24/02/06 25/02/05 26/02/04 -
Price 2.06 2.00 2.20 1.92 1.52 1.92 1.86 -
P/RPS 0.44 0.36 0.57 0.60 0.39 0.48 0.55 -3.64%
P/EPS 19.85 7.87 8.64 6.39 4.51 8.97 8.55 15.05%
EY 5.04 12.71 11.57 15.66 22.19 11.15 11.69 -13.07%
DY 5.34 5.00 4.09 4.69 5.92 3.65 3.23 8.73%
P/NAPS 0.59 0.58 0.69 0.64 0.55 0.78 0.80 -4.94%

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