[WARISAN] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 20.38%
YoY- 92.57%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 475,380 458,776 400,448 429,204 371,976 345,796 290,532 8.54%
PBT 4,420 13,928 17,548 22,016 15,784 18,556 15,652 -18.99%
Tax -1,320 -3,212 -6,308 -5,448 -7,404 -6,052 -2,940 -12.48%
NP 3,100 10,716 11,240 16,568 8,380 12,504 12,712 -20.94%
-
NP to SH 3,364 10,732 11,372 16,492 8,564 12,504 12,712 -19.86%
-
Tax Rate 29.86% 23.06% 35.95% 24.75% 46.91% 32.61% 18.78% -
Total Cost 472,280 448,060 389,208 412,636 363,596 333,292 277,820 9.24%
-
Net Worth 331,836 302,163 272,589 257,280 235,640 232,329 232,086 6.13%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 331,836 302,163 272,589 257,280 235,640 232,329 232,086 6.13%
NOSH 65,193 65,121 65,057 65,134 65,274 65,260 65,933 -0.18%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.65% 2.34% 2.81% 3.86% 2.25% 3.62% 4.38% -
ROE 1.01% 3.55% 4.17% 6.41% 3.63% 5.38% 5.48% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 729.18 704.49 615.53 658.95 569.87 529.87 440.64 8.75%
EPS 5.16 16.48 17.48 25.32 13.12 19.16 19.28 -19.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.09 4.64 4.19 3.95 3.61 3.56 3.52 6.33%
Adjusted Per Share Value based on latest NOSH - 65,134
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 707.41 682.70 595.90 638.70 553.54 514.58 432.34 8.54%
EPS 5.01 15.97 16.92 24.54 12.74 18.61 18.92 -19.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.938 4.4965 4.0564 3.8286 3.5066 3.4573 3.4537 6.13%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 3.00 3.54 2.60 2.69 2.41 2.20 1.70 -
P/RPS 0.41 0.50 0.42 0.41 0.42 0.42 0.39 0.83%
P/EPS 58.14 21.48 14.87 10.62 18.37 11.48 8.82 36.91%
EY 1.72 4.66 6.72 9.41 5.44 8.71 11.34 -26.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.76 0.62 0.68 0.67 0.62 0.48 3.49%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 19/05/14 14/05/13 16/05/12 19/05/11 25/05/10 26/05/09 -
Price 2.95 3.63 2.78 2.45 2.58 2.02 2.10 -
P/RPS 0.40 0.52 0.45 0.37 0.45 0.38 0.48 -2.99%
P/EPS 57.17 22.03 15.90 9.68 19.66 10.54 10.89 31.81%
EY 1.75 4.54 6.29 10.33 5.09 9.49 9.18 -24.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.78 0.66 0.62 0.71 0.57 0.60 -0.56%

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