[WARISAN] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 48.18%
YoY- -1.17%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 126,338 98,739 83,284 86,625 79,119 67,476 82,015 7.46%
PBT 6,157 5,803 2,610 6,156 5,664 6,000 7,623 -3.49%
Tax -1,977 -2,013 -1,127 -1,693 -1,157 -772 -1,502 4.68%
NP 4,180 3,790 1,483 4,463 4,507 5,228 6,121 -6.15%
-
NP to SH 4,079 3,790 1,483 4,561 4,615 5,278 6,088 -6.45%
-
Tax Rate 32.11% 34.69% 43.18% 27.50% 20.43% 12.87% 19.70% -
Total Cost 122,158 94,949 81,801 82,162 74,612 62,248 75,894 8.25%
-
Net Worth 240,439 233,531 230,029 219,456 0 197,421 175,382 5.39%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 240,439 233,531 230,029 219,456 0 197,421 175,382 5.39%
NOSH 65,159 65,232 65,911 66,101 66,402 67,150 67,196 -0.51%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 3.31% 3.84% 1.78% 5.15% 5.70% 7.75% 7.46% -
ROE 1.70% 1.62% 0.64% 2.08% 0.00% 2.67% 3.47% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 193.89 151.37 126.36 131.05 119.15 100.49 122.05 8.01%
EPS 6.26 5.81 2.25 6.90 6.95 7.86 9.06 -5.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.69 3.58 3.49 3.32 0.00 2.94 2.61 5.93%
Adjusted Per Share Value based on latest NOSH - 66,101
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 188.00 146.93 123.93 128.91 117.74 100.41 122.05 7.46%
EPS 6.07 5.64 2.21 6.79 6.87 7.85 9.06 -6.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.578 3.4752 3.4231 3.2657 0.00 2.9378 2.6099 5.39%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.36 2.57 2.15 2.00 1.87 1.67 1.67 -
P/RPS 1.22 1.70 1.70 1.53 1.57 1.66 1.37 -1.91%
P/EPS 37.70 44.23 95.56 28.99 26.91 21.25 18.43 12.66%
EY 2.65 2.26 1.05 3.45 3.72 4.71 5.43 -11.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.72 0.62 0.60 0.00 0.57 0.64 0.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 15/11/11 18/11/10 17/11/09 18/11/08 - 15/11/06 22/11/05 -
Price 2.27 2.50 2.00 1.70 0.00 1.68 1.58 -
P/RPS 1.17 1.65 1.58 1.30 0.00 1.67 1.29 -1.61%
P/EPS 36.26 43.03 88.89 24.64 0.00 21.37 17.44 12.96%
EY 2.76 2.32 1.13 4.06 0.00 4.68 5.73 -11.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.70 0.57 0.51 0.00 0.57 0.61 0.27%

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