[WARISAN] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -24.38%
YoY- -49.98%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 429,204 371,976 345,796 290,532 357,908 237,432 214,512 12.24%
PBT 22,016 15,784 18,556 15,652 31,444 20,660 16,352 5.07%
Tax -5,448 -7,404 -6,052 -2,940 -6,392 -3,872 -5,080 1.17%
NP 16,568 8,380 12,504 12,712 25,052 16,788 11,272 6.62%
-
NP to SH 16,492 8,564 12,504 12,712 25,412 16,928 11,280 6.52%
-
Tax Rate 24.75% 46.91% 32.61% 18.78% 20.33% 18.74% 31.07% -
Total Cost 412,636 363,596 333,292 277,820 332,856 220,644 203,240 12.51%
-
Net Worth 257,280 235,640 232,329 232,086 216,624 203,564 188,000 5.36%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 257,280 235,640 232,329 232,086 216,624 203,564 188,000 5.36%
NOSH 65,134 65,274 65,260 65,933 66,246 66,962 67,142 -0.50%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 3.86% 2.25% 3.62% 4.38% 7.00% 7.07% 5.25% -
ROE 6.41% 3.63% 5.38% 5.48% 11.73% 8.32% 6.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 658.95 569.87 529.87 440.64 540.27 354.58 319.49 12.81%
EPS 25.32 13.12 19.16 19.28 38.36 25.28 16.80 7.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.95 3.61 3.56 3.52 3.27 3.04 2.80 5.89%
Adjusted Per Share Value based on latest NOSH - 65,933
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 638.70 553.54 514.58 432.34 532.60 353.32 319.21 12.24%
EPS 24.54 12.74 18.61 18.92 37.82 25.19 16.79 6.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8286 3.5066 3.4573 3.4537 3.2236 3.0292 2.7976 5.36%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.69 2.41 2.20 1.70 2.20 1.84 1.62 -
P/RPS 0.41 0.42 0.42 0.39 0.41 0.52 0.51 -3.56%
P/EPS 10.62 18.37 11.48 8.82 5.74 7.28 9.64 1.62%
EY 9.41 5.44 8.71 11.34 17.44 13.74 10.37 -1.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.67 0.62 0.48 0.67 0.61 0.58 2.68%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 16/05/12 19/05/11 25/05/10 26/05/09 27/05/08 23/05/07 25/05/06 -
Price 2.45 2.58 2.02 2.10 1.93 1.73 1.73 -
P/RPS 0.37 0.45 0.38 0.48 0.36 0.49 0.54 -6.10%
P/EPS 9.68 19.66 10.54 10.89 5.03 6.84 10.30 -1.02%
EY 10.33 5.09 9.49 9.18 19.88 14.61 9.71 1.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.71 0.57 0.60 0.59 0.57 0.62 0.00%

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