[WARISAN] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -81.1%
YoY- -49.98%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 107,301 92,994 86,449 72,633 89,477 59,358 53,628 12.24%
PBT 5,504 3,946 4,639 3,913 7,861 5,165 4,088 5.07%
Tax -1,362 -1,851 -1,513 -735 -1,598 -968 -1,270 1.17%
NP 4,142 2,095 3,126 3,178 6,263 4,197 2,818 6.62%
-
NP to SH 4,123 2,141 3,126 3,178 6,353 4,232 2,820 6.52%
-
Tax Rate 24.75% 46.91% 32.61% 18.78% 20.33% 18.74% 31.07% -
Total Cost 103,159 90,899 83,323 69,455 83,214 55,161 50,810 12.51%
-
Net Worth 257,280 235,640 232,329 232,086 216,624 203,564 188,000 5.36%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 257,280 235,640 232,329 232,086 216,624 203,564 188,000 5.36%
NOSH 65,134 65,274 65,260 65,933 66,246 66,962 67,142 -0.50%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 3.86% 2.25% 3.62% 4.38% 7.00% 7.07% 5.25% -
ROE 1.60% 0.91% 1.35% 1.37% 2.93% 2.08% 1.50% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 164.74 142.47 132.47 110.16 135.07 88.64 79.87 12.81%
EPS 6.33 3.28 4.79 4.82 9.59 6.32 4.20 7.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.95 3.61 3.56 3.52 3.27 3.04 2.80 5.89%
Adjusted Per Share Value based on latest NOSH - 65,933
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 159.67 138.38 128.64 108.08 133.15 88.33 79.80 12.24%
EPS 6.14 3.19 4.65 4.73 9.45 6.30 4.20 6.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8286 3.5066 3.4573 3.4537 3.2236 3.0292 2.7976 5.36%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.69 2.41 2.20 1.70 2.20 1.84 1.62 -
P/RPS 1.63 1.69 1.66 1.54 1.63 2.08 2.03 -3.58%
P/EPS 42.50 73.48 45.93 35.27 22.94 29.11 38.57 1.62%
EY 2.35 1.36 2.18 2.84 4.36 3.43 2.59 -1.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.67 0.62 0.48 0.67 0.61 0.58 2.68%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 16/05/12 19/05/11 25/05/10 26/05/09 27/05/08 23/05/07 25/05/06 -
Price 2.45 2.58 2.02 2.10 1.93 1.73 1.73 -
P/RPS 1.49 1.81 1.52 1.91 1.43 1.95 2.17 -6.06%
P/EPS 38.70 78.66 42.17 43.57 20.13 27.37 41.19 -1.03%
EY 2.58 1.27 2.37 2.30 4.97 3.65 2.43 1.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.71 0.57 0.60 0.59 0.57 0.62 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