[WARISAN] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 60.26%
YoY- 66.98%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 353,525 347,202 352,973 282,747 230,467 240,247 200,428 9.91%
PBT 20,764 18,535 17,033 15,471 9,219 18,795 15,520 4.96%
Tax -6,519 -5,646 -6,638 -5,392 -3,183 -5,053 -3,192 12.62%
NP 14,245 12,889 10,395 10,079 6,036 13,742 12,328 2.43%
-
NP to SH 14,350 12,918 10,333 10,079 6,036 14,020 12,505 2.31%
-
Tax Rate 31.40% 30.46% 38.97% 34.85% 34.53% 26.88% 20.57% -
Total Cost 339,280 334,313 342,578 272,668 224,431 226,505 188,100 10.32%
-
Net Worth 279,443 259,923 240,560 233,545 229,723 219,662 0 -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 3,908 3,908 3,911 3,914 3,291 3,308 2,666 6.57%
Div Payout % 27.24% 30.26% 37.85% 38.83% 54.53% 23.60% 21.32% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 279,443 259,923 240,560 233,545 229,723 219,662 0 -
NOSH 65,138 65,143 65,192 65,236 65,823 66,163 66,657 -0.38%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 4.03% 3.71% 2.94% 3.56% 2.62% 5.72% 6.15% -
ROE 5.14% 4.97% 4.30% 4.32% 2.63% 6.38% 0.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 542.73 532.98 541.43 433.42 350.13 363.11 300.68 10.33%
EPS 22.03 19.83 15.85 15.45 9.17 21.19 18.76 2.71%
DPS 6.00 6.00 6.00 6.00 5.00 5.00 4.00 6.98%
NAPS 4.29 3.99 3.69 3.58 3.49 3.32 0.00 -
Adjusted Per Share Value based on latest NOSH - 65,232
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 526.08 516.67 525.26 420.75 342.96 357.51 298.26 9.91%
EPS 21.35 19.22 15.38 15.00 8.98 20.86 18.61 2.31%
DPS 5.82 5.82 5.82 5.82 4.90 4.92 3.97 6.57%
NAPS 4.1584 3.8679 3.5798 3.4754 3.4185 3.2688 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.84 2.70 2.36 2.57 2.15 2.00 1.87 -
P/RPS 0.52 0.51 0.44 0.59 0.61 0.55 0.62 -2.88%
P/EPS 12.89 13.62 14.89 16.63 23.45 9.44 9.97 4.37%
EY 7.76 7.34 6.72 6.01 4.27 10.60 10.03 -4.18%
DY 2.11 2.22 2.54 2.33 2.33 2.50 2.14 -0.23%
P/NAPS 0.66 0.68 0.64 0.72 0.62 0.60 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/11/13 27/11/12 15/11/11 18/11/10 17/11/09 18/11/08 - -
Price 2.81 2.55 2.27 2.50 2.00 1.70 0.00 -
P/RPS 0.52 0.48 0.42 0.58 0.57 0.47 0.00 -
P/EPS 12.76 12.86 14.32 16.18 21.81 8.02 0.00 -
EY 7.84 7.78 6.98 6.18 4.59 12.46 0.00 -
DY 2.14 2.35 2.64 2.40 2.50 2.94 0.00 -
P/NAPS 0.66 0.64 0.62 0.70 0.57 0.51 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