[WARISAN] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock

[WARISAN] WARISAN TC HOLDINGS BHD

Announcement Date

15-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 86.44%

YoY- -36.83%

Quarter Report

WARISAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Cumulative Result
Revenue	184,008	147,183	183,476	121,309	107,167	135,669	121,986	7.08%
YoY %	25.02%	-19.78%	51.25%	13.20%	-21.01%	11.22%	-	-
Horiz. %	150.84%	120.66%	150.41%	99.45%	87.85%	111.22%	100.00%	-
PBT	9,668	6,609	13,731	9,856	13,859	10,132	10,476	-1.32%
YoY %	46.29%	-51.87%	39.32%	-28.88%	36.78%	-3.28%	-	-
Horiz. %	92.29%	63.09%	131.07%	94.08%	132.29%	96.72%	100.00%	-
Tax	-3,379	-2,056	-4,452	-2,035	-1,423	-2,096	-2,434	5.61%
YoY %	-64.35%	53.82%	-118.77%	-43.01%	32.11%	13.89%	-	-
Horiz. %	138.82%	84.47%	182.91%	83.61%	58.46%	86.11%	100.00%	-
NP	6,289	4,553	9,279	7,821	12,436	8,036	8,042	-4.01%
YoY %	38.13%	-50.93%	18.64%	-37.11%	54.75%	-0.07%	-	-
Horiz. %	78.20%	56.62%	115.38%	97.25%	154.64%	99.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,289	4,553	9,431	7,890	12,491	8,033	8,042	-4.01%
YoY %	38.13%	-51.72%	19.53%	-36.83%	55.50%	-0.11%	-	-
Horiz. %	78.20%	56.62%	117.27%	98.11%	155.32%	99.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.95%	31.11%	32.42%	20.65%	10.27%	20.69%	23.23%	-
YoY %	12.34%	-4.04%	57.00%	101.07%	-50.36%	-10.93%	-	-
Horiz. %	150.45%	133.92%	139.56%	88.89%	44.21%	89.07%	100.00%	-
Total Cost	177,719	142,630	174,197	113,488	94,731	127,633	113,944	7.68%
YoY %	24.60%	-18.12%	53.49%	19.80%	-25.78%	12.01%	-	-
Horiz. %	155.97%	125.18%	152.88%	99.60%	83.14%	112.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	232,249	230,615	217,113	204,926	194,184	171,415	161,914	6.19%
YoY %	0.71%	6.22%	5.95%	5.53%	13.28%	5.87%	-	-
Horiz. %	143.44%	142.43%	134.09%	126.56%	119.93%	105.87%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	3,914	3,294	3,309	2,670	2,687	2,016	2,015	11.69%
YoY %	18.82%	-0.45%	23.93%	-0.63%	33.28%	0.05%	-	-
Horiz. %	194.24%	163.47%	164.22%	132.51%	133.35%	100.05%	100.00%	-
Div Payout %	62.24%	72.36%	35.09%	33.84%	21.52%	25.10%	25.06%	-
YoY %	-13.99%	106.21%	3.69%	57.25%	-14.26%	0.16%	-	-
Horiz. %	248.36%	288.75%	140.02%	135.04%	85.87%	100.16%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	232,249	230,615	217,113	204,926	194,184	171,415	161,914	6.19%
YoY %	0.71%	6.22%	5.95%	5.53%	13.28%	5.87%	-	-
Horiz. %	143.44%	142.43%	134.09%	126.56%	119.93%	105.87%	100.00%	-
NOSH	65,238	65,890	66,193	66,751	67,192	67,221	67,184	-0.48%
YoY %	-0.99%	-0.46%	-0.84%	-0.66%	-0.04%	0.06%	-	-
Horiz. %	97.10%	98.07%	98.52%	99.36%	100.01%	100.06%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	3.42%	3.09%	5.06%	6.45%	11.60%	5.92%	6.59%	-
YoY %	10.68%	-38.93%	-21.55%	-44.40%	95.95%	-10.17%	-	-
Horiz. %	51.90%	46.89%	76.78%	97.88%	176.02%	89.83%	100.00%	-
ROE	2.71%	1.97%	4.34%	3.85%	6.43%	4.69%	4.97%	-
YoY %	37.56%	-54.61%	12.73%	-40.12%	37.10%	-5.63%	-	-
Horiz. %	54.53%	39.64%	87.32%	77.46%	129.38%	94.37%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	282.05	223.38	277.18	181.73	159.49	201.82	181.57	7.61%
YoY %	26.26%	-19.41%	52.52%	13.94%	-20.97%	11.15%	-	-
Horiz. %	155.34%	123.03%	152.66%	100.09%	87.84%	111.15%	100.00%	-
EPS	9.64	6.91	14.25	11.82	18.59	11.95	11.97	-3.54%
YoY %	39.51%	-51.51%	20.56%	-36.42%	55.56%	-0.17%	-	-
Horiz. %	80.53%	57.73%	119.05%	98.75%	155.30%	99.83%	100.00%	-
DPS	6.00	5.00	5.00	4.00	4.00	3.00	3.00	12.24%
YoY %	20.00%	0.00%	25.00%	0.00%	33.33%	0.00%	-	-
Horiz. %	200.00%	166.67%	166.67%	133.33%	133.33%	100.00%	100.00%	-
NAPS	3.56	3.50	3.28	3.07	2.89	2.55	2.41	6.71%
YoY %	1.71%	6.71%	6.84%	6.23%	13.33%	5.81%	-	-
Horiz. %	147.72%	145.23%	136.10%	127.39%	119.92%	105.81%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 66,509
RPS	273.82	219.02	273.03	180.52	159.47	201.89	181.53	7.08%
YoY %	25.02%	-19.78%	51.25%	13.20%	-21.01%	11.22%	-	-
Horiz. %	150.84%	120.65%	150.40%	99.44%	87.85%	111.22%	100.00%	-
EPS	9.36	6.78	14.03	11.74	18.59	11.95	11.97	-4.01%
YoY %	38.05%	-51.67%	19.51%	-36.85%	55.56%	-0.17%	-	-
Horiz. %	78.20%	56.64%	117.21%	98.08%	155.30%	99.83%	100.00%	-
DPS	5.82	4.90	4.93	3.97	4.00	3.00	3.00	11.67%
YoY %	18.78%	-0.61%	24.18%	-0.75%	33.33%	0.00%	-	-
Horiz. %	194.00%	163.33%	164.33%	132.33%	133.33%	100.00%	100.00%	-
NAPS	3.4561	3.4318	3.2309	3.0495	2.8897	2.5508	2.4094	6.19%
YoY %	0.71%	6.22%	5.95%	5.53%	13.29%	5.87%	-	-
Horiz. %	143.44%	142.43%	134.10%	126.57%	119.93%	105.87%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	2.16	2.15	2.01	1.83	1.74	1.69	1.82	-
P/RPS	0.77	0.96	0.73	1.01	1.09	0.84	1.00	-4.26%
YoY %	-19.79%	31.51%	-27.72%	-7.34%	29.76%	-16.00%	-	-
Horiz. %	77.00%	96.00%	73.00%	101.00%	109.00%	84.00%	100.00%	-
P/EPS	22.41	31.11	14.11	15.48	9.36	14.14	15.20	6.68%
YoY %	-27.97%	120.48%	-8.85%	65.38%	-33.80%	-6.97%	-	-
Horiz. %	147.43%	204.67%	92.83%	101.84%	61.58%	93.03%	100.00%	-
EY	4.46	3.21	7.09	6.46	10.68	7.07	6.58	-6.27%
YoY %	38.94%	-54.72%	9.75%	-39.51%	51.06%	7.45%	-	-
Horiz. %	67.78%	48.78%	107.75%	98.18%	162.31%	107.45%	100.00%	-
DY	2.78	2.33	2.49	2.19	2.30	1.78	1.65	9.07%
YoY %	19.31%	-6.43%	13.70%	-4.78%	29.21%	7.88%	-	-
Horiz. %	168.48%	141.21%	150.91%	132.73%	139.39%	107.88%	100.00%	-
P/NAPS	0.61	0.61	0.61	0.60	0.60	0.66	0.76	-3.59%
YoY %	0.00%	0.00%	1.67%	0.00%	-9.09%	-13.16%	-	-
Horiz. %	80.26%	80.26%	80.26%	78.95%	78.95%	86.84%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	17/08/10	18/08/09	28/08/08	15/08/07	16/08/06	18/08/05	11/08/04	-
Price	2.45	2.30	1.90	1.84	1.63	1.68	1.79	-
P/RPS	0.87	1.03	0.69	1.01	1.02	0.83	0.99	-2.12%
YoY %	-15.53%	49.28%	-31.68%	-0.98%	22.89%	-16.16%	-	-
Horiz. %	87.88%	104.04%	69.70%	102.02%	103.03%	83.84%	100.00%	-
P/EPS	25.41	33.29	13.34	15.57	8.77	14.06	14.95	9.23%
YoY %	-23.67%	149.55%	-14.32%	77.54%	-37.62%	-5.95%	-	-
Horiz. %	169.97%	222.68%	89.23%	104.15%	58.66%	94.05%	100.00%	-
EY	3.93	3.00	7.50	6.42	11.40	7.11	6.69	-8.48%
YoY %	31.00%	-60.00%	16.82%	-43.68%	60.34%	6.28%	-	-
Horiz. %	58.74%	44.84%	112.11%	95.96%	170.40%	106.28%	100.00%	-
DY	2.45	2.17	2.63	2.17	2.45	1.79	1.68	6.48%
YoY %	12.90%	-17.49%	21.20%	-11.43%	36.87%	6.55%	-	-
Horiz. %	145.83%	129.17%	156.55%	129.17%	145.83%	106.55%	100.00%	-
P/NAPS	0.69	0.66	0.58	0.60	0.56	0.66	0.74	-1.15%
YoY %	4.55%	13.79%	-3.33%	7.14%	-15.15%	-10.81%	-	-
Horiz. %	93.24%	89.19%	78.38%	81.08%	75.68%	89.19%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos