[WARISAN] YoY Cumulative Quarter Result on 30-Sep-2000 [#3]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
27-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 73.92%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 167,917 174,704 181,762 266,893 0 -100.00%
PBT 18,060 20,458 24,634 21,564 0 -100.00%
Tax -4,634 -4,282 -4,221 -4,850 0 -100.00%
NP 13,426 16,176 20,413 16,714 0 -100.00%
-
NP to SH 13,426 16,176 20,413 16,714 0 -100.00%
-
Tax Rate 25.66% 20.93% 17.13% 22.49% - -
Total Cost 154,491 158,528 161,349 250,179 0 -100.00%
-
Net Worth 154,553 143,816 124,305 101,357 0 -100.00%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 2,015 2,688 - - - -100.00%
Div Payout % 15.02% 16.62% - - - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 154,553 143,816 124,305 101,357 0 -100.00%
NOSH 67,197 67,203 67,192 67,124 0 -100.00%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 8.00% 9.26% 11.23% 6.26% 0.00% -
ROE 8.69% 11.25% 16.42% 16.49% 0.00% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 249.89 259.96 270.51 397.61 0.00 -100.00%
EPS 19.98 24.07 30.38 24.90 0.00 -100.00%
DPS 3.00 4.00 0.00 0.00 0.00 -100.00%
NAPS 2.30 2.14 1.85 1.51 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 67,018
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 249.88 259.98 270.48 397.16 0.00 -100.00%
EPS 19.98 24.07 30.38 24.87 0.00 -100.00%
DPS 3.00 4.00 0.00 0.00 0.00 -100.00%
NAPS 2.2999 2.1401 1.8498 1.5083 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 1.91 2.77 1.86 2.01 0.00 -
P/RPS 0.76 1.07 0.69 0.51 0.00 -100.00%
P/EPS 9.56 11.51 6.12 8.07 0.00 -100.00%
EY 10.46 8.69 16.33 12.39 0.00 -100.00%
DY 1.57 1.44 0.00 0.00 0.00 -100.00%
P/NAPS 0.83 1.29 1.01 1.33 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 13/11/03 12/11/02 15/11/01 27/11/00 - -
Price 1.92 2.35 1.98 1.78 0.00 -
P/RPS 0.77 0.90 0.73 0.45 0.00 -100.00%
P/EPS 9.61 9.76 6.52 7.15 0.00 -100.00%
EY 10.41 10.24 15.34 13.99 0.00 -100.00%
DY 1.56 1.70 0.00 0.00 0.00 -100.00%
P/NAPS 0.83 1.10 1.07 1.18 0.00 -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
Post a Comment