[WARISAN] YoY Annualized Quarter Result on 30-Jun-2000 [#2]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
21-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ- -4.4%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 215,102 214,252 230,008 342,666 0 -100.00%
PBT 26,446 26,444 32,224 24,886 0 -100.00%
Tax -6,544 -5,674 -5,656 -5,666 0 -100.00%
NP 19,902 20,770 26,568 19,220 0 -100.00%
-
NP to SH 19,902 20,770 26,568 19,220 0 -100.00%
-
Tax Rate 24.74% 21.46% 17.55% 22.77% - -
Total Cost 195,200 193,482 203,440 323,446 0 -100.00%
-
Net Worth 153,262 141,155 120,958 94,083 0 -100.00%
Dividend
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 4,031 5,377 10,751 - - -100.00%
Div Payout % 20.26% 25.89% 40.47% - - -
Equity
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 153,262 141,155 120,958 94,083 0 -100.00%
NOSH 67,191 67,216 67,199 67,202 0 -100.00%
Ratio Analysis
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 9.25% 9.69% 11.55% 5.61% 0.00% -
ROE 12.99% 14.71% 21.96% 20.43% 0.00% -
Per Share
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 320.13 318.75 342.28 509.90 0.00 -100.00%
EPS 29.62 30.90 39.54 28.60 0.00 -100.00%
DPS 6.00 8.00 16.00 0.00 0.00 -100.00%
NAPS 2.281 2.10 1.80 1.40 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 67,411
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 320.09 318.83 342.27 509.92 0.00 -100.00%
EPS 29.62 30.91 39.54 28.60 0.00 -100.00%
DPS 6.00 8.00 16.00 0.00 0.00 -100.00%
NAPS 2.2807 2.1005 1.80 1.4001 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.92 2.28 1.92 2.18 0.00 -
P/RPS 0.60 0.72 0.56 0.43 0.00 -100.00%
P/EPS 6.48 7.38 4.86 7.62 0.00 -100.00%
EY 15.43 13.55 20.59 13.12 0.00 -100.00%
DY 3.13 3.51 8.33 0.00 0.00 -100.00%
P/NAPS 0.84 1.09 1.07 1.56 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 14/08/03 28/08/02 23/08/01 21/08/00 - -
Price 1.97 2.48 2.03 2.20 0.00 -
P/RPS 0.62 0.78 0.59 0.43 0.00 -100.00%
P/EPS 6.65 8.03 5.13 7.69 0.00 -100.00%
EY 15.04 12.46 19.48 13.00 0.00 -100.00%
DY 3.05 3.23 7.88 0.00 0.00 -100.00%
P/NAPS 0.86 1.18 1.13 1.57 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