[WARISAN] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 48.45%
YoY- 19.53%
Quarter Report
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 226,635 184,008 147,183 183,476 121,309 107,167 135,669 8.92%
PBT 10,876 9,668 6,609 13,731 9,856 13,859 10,132 1.18%
Tax -4,661 -3,379 -2,056 -4,452 -2,035 -1,423 -2,096 14.24%
NP 6,215 6,289 4,553 9,279 7,821 12,436 8,036 -4.19%
-
NP to SH 6,254 6,289 4,553 9,431 7,890 12,491 8,033 -4.08%
-
Tax Rate 42.86% 34.95% 31.11% 32.42% 20.65% 10.27% 20.69% -
Total Cost 220,420 177,719 142,630 174,197 113,488 94,731 127,633 9.52%
-
Net Worth 236,725 232,249 230,615 217,113 204,926 194,184 171,415 5.52%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 3,912 3,914 3,294 3,309 2,670 2,687 2,016 11.67%
Div Payout % 62.57% 62.24% 72.36% 35.09% 33.84% 21.52% 25.10% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 236,725 232,249 230,615 217,113 204,926 194,184 171,415 5.52%
NOSH 65,213 65,238 65,890 66,193 66,751 67,192 67,221 -0.50%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 2.74% 3.42% 3.09% 5.06% 6.45% 11.60% 5.92% -
ROE 2.64% 2.71% 1.97% 4.34% 3.85% 6.43% 4.69% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 347.53 282.05 223.38 277.18 181.73 159.49 201.82 9.47%
EPS 9.59 9.64 6.91 14.25 11.82 18.59 11.95 -3.59%
DPS 6.00 6.00 5.00 5.00 4.00 4.00 3.00 12.24%
NAPS 3.63 3.56 3.50 3.28 3.07 2.89 2.55 6.05%
Adjusted Per Share Value based on latest NOSH - 66,226
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 337.25 273.82 219.02 273.03 180.52 159.47 201.89 8.92%
EPS 9.31 9.36 6.78 14.03 11.74 18.59 11.95 -4.07%
DPS 5.82 5.82 4.90 4.93 3.97 4.00 3.00 11.67%
NAPS 3.5227 3.4561 3.4318 3.2309 3.0495 2.8897 2.5508 5.52%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.50 2.16 2.15 2.01 1.83 1.74 1.69 -
P/RPS 0.72 0.77 0.96 0.73 1.01 1.09 0.84 -2.53%
P/EPS 26.07 22.41 31.11 14.11 15.48 9.36 14.14 10.72%
EY 3.84 4.46 3.21 7.09 6.46 10.68 7.07 -9.66%
DY 2.40 2.78 2.33 2.49 2.19 2.30 1.78 5.10%
P/NAPS 0.69 0.61 0.61 0.61 0.60 0.60 0.66 0.74%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 16/08/11 17/08/10 18/08/09 28/08/08 15/08/07 16/08/06 18/08/05 -
Price 2.34 2.45 2.30 1.90 1.84 1.63 1.68 -
P/RPS 0.67 0.87 1.03 0.69 1.01 1.02 0.83 -3.50%
P/EPS 24.40 25.41 33.29 13.34 15.57 8.77 14.06 9.61%
EY 4.10 3.93 3.00 7.50 6.42 11.40 7.11 -8.76%
DY 2.56 2.45 2.17 2.63 2.17 2.45 1.79 6.14%
P/NAPS 0.64 0.69 0.66 0.58 0.60 0.56 0.66 -0.51%

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