[WARISAN] YoY Quarter Result on 30-Sep-2001 [#3]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
15-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 7.91%
YoY- 0.24%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 88,277 60,366 67,578 66,758 95,560 0 -100.00%
PBT 7,341 4,837 7,236 8,514 9,121 0 -100.00%
Tax -1,380 -1,362 -1,445 -1,393 -2,017 0 -100.00%
NP 5,961 3,475 5,791 7,121 7,104 0 -100.00%
-
NP to SH 5,961 3,475 5,791 7,121 7,104 0 -100.00%
-
Tax Rate 18.80% 28.16% 19.97% 16.36% 22.11% - -
Total Cost 82,316 56,891 61,787 59,637 88,456 0 -100.00%
-
Net Worth 165,994 154,593 143,767 124,281 101,198 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 165,994 154,593 143,767 124,281 101,198 0 -100.00%
NOSH 67,204 67,214 67,180 67,179 67,018 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 6.75% 5.76% 8.57% 10.67% 7.43% 0.00% -
ROE 3.59% 2.25% 4.03% 5.73% 7.02% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 131.36 89.81 100.59 99.37 142.59 0.00 -100.00%
EPS 8.87 5.17 8.62 10.60 10.60 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.30 2.14 1.85 1.51 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 67,179
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 131.36 89.83 100.56 99.34 142.20 0.00 -100.00%
EPS 8.87 5.17 8.62 10.60 10.57 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4701 2.3005 2.1394 1.8494 1.5059 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 1.76 1.91 2.77 1.86 2.01 0.00 -
P/RPS 1.34 2.13 2.75 1.87 1.41 0.00 -100.00%
P/EPS 19.84 36.94 32.13 17.55 18.96 0.00 -100.00%
EY 5.04 2.71 3.11 5.70 5.27 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.83 1.29 1.01 1.33 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 17/11/04 13/11/03 12/11/02 15/11/01 27/11/00 - -
Price 1.71 1.92 2.35 1.98 1.78 0.00 -
P/RPS 1.30 2.14 2.34 1.99 1.25 0.00 -100.00%
P/EPS 19.28 37.14 27.26 18.68 16.79 0.00 -100.00%
EY 5.19 2.69 3.67 5.35 5.96 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 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