[WARISAN] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -31.91%
YoY- -28.33%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 214,512 258,824 232,364 233,604 210,508 229,444 297,128 -5.28%
PBT 16,352 19,816 20,332 18,992 24,416 31,600 24,612 -6.58%
Tax -5,080 -4,132 -4,728 -5,384 -5,428 -4,860 -4,508 2.00%
NP 11,272 15,684 15,604 13,608 18,988 26,740 20,104 -9.18%
-
NP to SH 11,280 15,684 15,604 13,608 18,988 26,740 20,104 -9.17%
-
Tax Rate 31.07% 20.85% 23.25% 28.35% 22.23% 15.38% 18.32% -
Total Cost 203,240 243,140 216,760 219,996 191,520 202,704 277,024 -5.02%
-
Net Worth 188,000 170,156 159,800 150,602 137,837 116,903 91,808 12.68%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 188,000 170,156 159,800 150,602 137,837 116,903 91,808 12.68%
NOSH 67,142 67,255 67,142 67,233 67,237 67,185 67,013 0.03%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.25% 6.06% 6.72% 5.83% 9.02% 11.65% 6.77% -
ROE 6.00% 9.22% 9.76% 9.04% 13.78% 22.87% 21.90% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 319.49 384.84 346.07 347.45 313.08 341.51 443.39 -5.31%
EPS 16.80 23.32 23.24 20.24 28.24 39.80 30.00 -9.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.53 2.38 2.24 2.05 1.74 1.37 12.64%
Adjusted Per Share Value based on latest NOSH - 67,233
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 319.21 385.15 345.78 347.63 313.26 341.43 442.15 -5.28%
EPS 16.79 23.34 23.22 20.25 28.26 39.79 29.92 -9.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7976 2.5321 2.378 2.2411 2.0512 1.7396 1.3662 12.68%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.62 1.74 1.89 2.00 2.49 1.67 2.60 -
P/RPS 0.51 0.45 0.55 0.58 0.80 0.49 0.59 -2.39%
P/EPS 9.64 7.46 8.13 9.88 8.82 4.20 8.67 1.78%
EY 10.37 13.40 12.30 10.12 11.34 23.83 11.54 -1.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.69 0.79 0.89 1.21 0.96 1.90 -17.93%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 18/05/05 27/05/04 21/05/03 22/05/02 11/07/01 24/05/00 -
Price 1.73 1.69 1.70 1.88 3.18 1.88 2.25 -
P/RPS 0.54 0.44 0.49 0.54 1.02 0.55 0.51 0.95%
P/EPS 10.30 7.25 7.31 9.29 11.26 4.72 7.50 5.42%
EY 9.71 13.80 13.67 10.77 8.88 21.17 13.33 -5.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.71 0.84 1.55 1.08 1.64 -14.95%

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