[WARISAN] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 41.82%
YoY- 25.02%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 340,240 356,885 353,525 347,202 352,973 282,747 230,467 6.70%
PBT 888 4,125 20,764 18,535 17,033 15,471 9,219 -32.28%
Tax -1,422 -2,383 -6,519 -5,646 -6,638 -5,392 -3,183 -12.56%
NP -534 1,742 14,245 12,889 10,395 10,079 6,036 -
-
NP to SH -363 1,887 14,350 12,918 10,333 10,079 6,036 -
-
Tax Rate 160.14% 57.77% 31.40% 30.46% 38.97% 34.85% 34.53% -
Total Cost 340,774 355,143 339,280 334,313 342,578 272,668 224,431 7.20%
-
Net Worth 326,699 296,063 279,443 259,923 240,560 233,545 229,723 6.04%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 1,620 2,928 3,908 3,908 3,911 3,914 3,291 -11.13%
Div Payout % 0.00% 155.17% 27.24% 30.26% 37.85% 38.83% 54.53% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 326,699 296,063 279,443 259,923 240,560 233,545 229,723 6.04%
NOSH 64,821 65,068 65,138 65,143 65,192 65,236 65,823 -0.25%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -0.16% 0.49% 4.03% 3.71% 2.94% 3.56% 2.62% -
ROE -0.11% 0.64% 5.14% 4.97% 4.30% 4.32% 2.63% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 524.89 548.47 542.73 532.98 541.43 433.42 350.13 6.97%
EPS -0.56 2.90 22.03 19.83 15.85 15.45 9.17 -
DPS 2.50 4.50 6.00 6.00 6.00 6.00 5.00 -10.90%
NAPS 5.04 4.55 4.29 3.99 3.69 3.58 3.49 6.31%
Adjusted Per Share Value based on latest NOSH - 65,111
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 506.31 531.08 526.08 516.67 525.26 420.75 342.96 6.70%
EPS -0.54 2.81 21.35 19.22 15.38 15.00 8.98 -
DPS 2.41 4.36 5.82 5.82 5.82 5.82 4.90 -11.14%
NAPS 4.8616 4.4057 4.1584 3.8679 3.5798 3.4754 3.4185 6.04%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.37 3.18 2.84 2.70 2.36 2.57 2.15 -
P/RPS 0.45 0.58 0.52 0.51 0.44 0.59 0.61 -4.94%
P/EPS -423.21 109.66 12.89 13.62 14.89 16.63 23.45 -
EY -0.24 0.91 7.76 7.34 6.72 6.01 4.27 -
DY 1.05 1.42 2.11 2.22 2.54 2.33 2.33 -12.43%
P/NAPS 0.47 0.70 0.66 0.68 0.64 0.72 0.62 -4.50%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 24/11/14 19/11/13 27/11/12 15/11/11 18/11/10 17/11/09 -
Price 2.99 2.79 2.81 2.55 2.27 2.50 2.00 -
P/RPS 0.57 0.51 0.52 0.48 0.42 0.58 0.57 0.00%
P/EPS -533.93 96.21 12.76 12.86 14.32 16.18 21.81 -
EY -0.19 1.04 7.84 7.78 6.98 6.18 4.59 -
DY 0.84 1.61 2.14 2.35 2.64 2.40 2.50 -16.61%
P/NAPS 0.59 0.61 0.66 0.64 0.62 0.70 0.57 0.57%

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