[WARISAN] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -16.15%
YoY- 50.07%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 345,796 290,532 357,908 237,432 214,512 258,824 232,364 6.84%
PBT 18,556 15,652 31,444 20,660 16,352 19,816 20,332 -1.51%
Tax -6,052 -2,940 -6,392 -3,872 -5,080 -4,132 -4,728 4.19%
NP 12,504 12,712 25,052 16,788 11,272 15,684 15,604 -3.62%
-
NP to SH 12,504 12,712 25,412 16,928 11,280 15,684 15,604 -3.62%
-
Tax Rate 32.61% 18.78% 20.33% 18.74% 31.07% 20.85% 23.25% -
Total Cost 333,292 277,820 332,856 220,644 203,240 243,140 216,760 7.43%
-
Net Worth 232,329 232,086 216,624 203,564 188,000 170,156 159,800 6.43%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 232,329 232,086 216,624 203,564 188,000 170,156 159,800 6.43%
NOSH 65,260 65,933 66,246 66,962 67,142 67,255 67,142 -0.47%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 3.62% 4.38% 7.00% 7.07% 5.25% 6.06% 6.72% -
ROE 5.38% 5.48% 11.73% 8.32% 6.00% 9.22% 9.76% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 529.87 440.64 540.27 354.58 319.49 384.84 346.07 7.35%
EPS 19.16 19.28 38.36 25.28 16.80 23.32 23.24 -3.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.56 3.52 3.27 3.04 2.80 2.53 2.38 6.93%
Adjusted Per Share Value based on latest NOSH - 66,962
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 514.58 432.34 532.60 353.32 319.21 385.15 345.78 6.84%
EPS 18.61 18.92 37.82 25.19 16.79 23.34 23.22 -3.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4573 3.4537 3.2236 3.0292 2.7976 2.5321 2.378 6.43%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.20 1.70 2.20 1.84 1.62 1.74 1.89 -
P/RPS 0.42 0.39 0.41 0.52 0.51 0.45 0.55 -4.39%
P/EPS 11.48 8.82 5.74 7.28 9.64 7.46 8.13 5.91%
EY 8.71 11.34 17.44 13.74 10.37 13.40 12.30 -5.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.48 0.67 0.61 0.58 0.69 0.79 -3.95%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 26/05/09 27/05/08 23/05/07 25/05/06 18/05/05 27/05/04 -
Price 2.02 2.10 1.93 1.73 1.73 1.69 1.70 -
P/RPS 0.38 0.48 0.36 0.49 0.54 0.44 0.49 -4.14%
P/EPS 10.54 10.89 5.03 6.84 10.30 7.25 7.31 6.28%
EY 9.49 9.18 19.88 14.61 9.71 13.80 13.67 -5.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.59 0.57 0.62 0.67 0.71 -3.59%

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