[WARISAN] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -38.81%
YoY- -37.05%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 117,450 81,069 77,265 83,372 57,675 41,552 45,469 17.12%
PBT 5,605 4,568 2,825 1,641 4,161 2,571 8,639 -6.95%
Tax -2,271 -1,567 -2,041 1,276 125 -174 -127 61.67%
NP 3,334 3,001 784 2,917 4,286 2,397 8,512 -14.45%
-
NP to SH 3,367 3,157 784 2,791 4,434 2,420 8,543 -14.36%
-
Tax Rate 40.52% 34.30% 72.25% -77.76% -3.00% 6.77% 1.47% -
Total Cost 114,116 78,068 76,481 80,455 53,389 39,155 36,957 20.66%
-
Net Worth 253,990 195,678 196,179 197,763 210,764 199,767 186,184 5.30%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 3,907 3,913 3,923 3,296 3,313 3,351 2,688 6.42%
Div Payout % 116.05% 123.96% 500.46% 118.10% 74.74% 138.50% 31.47% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 253,990 195,678 196,179 197,763 210,764 199,767 186,184 5.30%
NOSH 65,125 65,226 65,393 65,921 66,278 67,036 67,214 -0.52%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 2.84% 3.70% 1.01% 3.50% 7.43% 5.77% 18.72% -
ROE 1.33% 1.61% 0.40% 1.41% 2.10% 1.21% 4.59% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 180.34 124.29 118.15 126.47 87.02 61.98 67.65 17.74%
EPS 5.17 4.84 1.20 4.23 6.69 3.61 12.71 -13.91%
DPS 6.00 6.00 6.00 5.00 5.00 5.00 4.00 6.98%
NAPS 3.90 3.00 3.00 3.00 3.18 2.98 2.77 5.86%
Adjusted Per Share Value based on latest NOSH - 65,921
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 174.78 120.64 114.98 124.07 85.83 61.83 67.66 17.12%
EPS 5.01 4.70 1.17 4.15 6.60 3.60 12.71 -14.36%
DPS 5.81 5.82 5.84 4.90 4.93 4.99 4.00 6.41%
NAPS 3.7796 2.9119 2.9193 2.9429 3.1364 2.9727 2.7706 5.30%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.46 2.48 2.30 1.94 1.85 1.67 1.53 -
P/RPS 1.36 2.00 1.95 1.53 2.13 2.69 2.26 -8.11%
P/EPS 47.58 51.24 191.84 45.82 27.65 46.26 12.04 25.72%
EY 2.10 1.95 0.52 2.18 3.62 2.16 8.31 -20.47%
DY 2.44 2.42 2.61 2.58 2.70 2.99 2.61 -1.11%
P/NAPS 0.63 0.83 0.77 0.65 0.58 0.56 0.55 2.28%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 22/02/11 24/02/10 20/02/09 25/02/08 26/02/07 24/02/06 -
Price 2.62 2.33 2.06 2.00 2.20 1.92 1.52 -
P/RPS 1.45 1.87 1.74 1.58 2.53 3.10 2.25 -7.05%
P/EPS 50.68 48.14 171.82 47.24 32.88 53.19 11.96 27.19%
EY 1.97 2.08 0.58 2.12 3.04 1.88 8.36 -21.39%
DY 2.29 2.58 2.91 2.50 2.27 2.60 2.63 -2.27%
P/NAPS 0.67 0.78 0.69 0.67 0.69 0.64 0.55 3.34%

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