[WARISAN] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 9.02%
YoY- 0.51%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 357,908 237,432 214,512 258,824 232,364 233,604 210,508 9.24%
PBT 31,444 20,660 16,352 19,816 20,332 18,992 24,416 4.30%
Tax -6,392 -3,872 -5,080 -4,132 -4,728 -5,384 -5,428 2.75%
NP 25,052 16,788 11,272 15,684 15,604 13,608 18,988 4.72%
-
NP to SH 25,412 16,928 11,280 15,684 15,604 13,608 18,988 4.97%
-
Tax Rate 20.33% 18.74% 31.07% 20.85% 23.25% 28.35% 22.23% -
Total Cost 332,856 220,644 203,240 243,140 216,760 219,996 191,520 9.64%
-
Net Worth 216,624 203,564 188,000 170,156 159,800 150,602 137,837 7.81%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 216,624 203,564 188,000 170,156 159,800 150,602 137,837 7.81%
NOSH 66,246 66,962 67,142 67,255 67,142 67,233 67,237 -0.24%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 7.00% 7.07% 5.25% 6.06% 6.72% 5.83% 9.02% -
ROE 11.73% 8.32% 6.00% 9.22% 9.76% 9.04% 13.78% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 540.27 354.58 319.49 384.84 346.07 347.45 313.08 9.51%
EPS 38.36 25.28 16.80 23.32 23.24 20.24 28.24 5.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.27 3.04 2.80 2.53 2.38 2.24 2.05 8.08%
Adjusted Per Share Value based on latest NOSH - 67,255
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 532.60 353.32 319.21 385.15 345.78 347.63 313.26 9.23%
EPS 37.82 25.19 16.79 23.34 23.22 20.25 28.26 4.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2236 3.0292 2.7976 2.5321 2.378 2.2411 2.0512 7.81%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.20 1.84 1.62 1.74 1.89 2.00 2.49 -
P/RPS 0.41 0.52 0.51 0.45 0.55 0.58 0.80 -10.53%
P/EPS 5.74 7.28 9.64 7.46 8.13 9.88 8.82 -6.90%
EY 17.44 13.74 10.37 13.40 12.30 10.12 11.34 7.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.61 0.58 0.69 0.79 0.89 1.21 -9.37%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 27/05/08 23/05/07 25/05/06 18/05/05 27/05/04 21/05/03 22/05/02 -
Price 1.93 1.73 1.73 1.69 1.70 1.88 3.18 -
P/RPS 0.36 0.49 0.54 0.44 0.49 0.54 1.02 -15.92%
P/EPS 5.03 6.84 10.30 7.25 7.31 9.29 11.26 -12.55%
EY 19.88 14.61 9.71 13.80 13.67 10.77 8.88 14.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.57 0.62 0.67 0.71 0.84 1.55 -14.85%

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