[WARISAN] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 339.3%
YoY- 396.97%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 106,206 102,419 130,137 105,997 117,450 81,069 77,265 5.44%
PBT 3,095 -640 22,143 18,709 5,605 4,568 2,825 1.53%
Tax -1,681 305 -2,385 -1,951 -2,271 -1,567 -2,041 -3.18%
NP 1,414 -335 19,758 16,758 3,334 3,001 784 10.32%
-
NP to SH 1,511 -103 19,871 16,733 3,367 3,157 784 11.55%
-
Tax Rate 54.31% - 10.77% 10.43% 40.52% 34.30% 72.25% -
Total Cost 104,792 102,754 110,379 89,239 114,116 78,068 76,481 5.38%
-
Net Worth 329,554 327,437 260,448 277,465 253,990 195,678 196,179 9.02%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 2,930 2,906 2,930 3,907 3,907 3,913 3,923 -4.74%
Div Payout % 193.97% 0.00% 14.75% 23.35% 116.05% 123.96% 500.46% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 329,554 327,437 260,448 277,465 253,990 195,678 196,179 9.02%
NOSH 65,129 64,583 65,112 65,132 65,125 65,226 65,393 -0.06%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.33% -0.33% 15.18% 15.81% 2.84% 3.70% 1.01% -
ROE 0.46% -0.03% 7.63% 6.03% 1.33% 1.61% 0.40% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 163.07 158.58 199.87 162.74 180.34 124.29 118.15 5.51%
EPS 2.32 -0.16 30.52 25.69 5.17 4.84 1.20 11.60%
DPS 4.50 4.50 4.50 6.00 6.00 6.00 6.00 -4.67%
NAPS 5.06 5.07 4.00 4.26 3.90 3.00 3.00 9.09%
Adjusted Per Share Value based on latest NOSH - 65,132
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 158.04 152.41 193.66 157.73 174.78 120.64 114.98 5.44%
EPS 2.25 -0.15 29.57 24.90 5.01 4.70 1.17 11.50%
DPS 4.36 4.32 4.36 5.82 5.81 5.82 5.84 -4.75%
NAPS 4.9041 4.8726 3.8757 4.129 3.7796 2.9119 2.9193 9.02%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.49 2.65 2.96 2.61 2.46 2.48 2.30 -
P/RPS 1.53 1.67 1.48 1.60 1.36 2.00 1.95 -3.96%
P/EPS 107.33 -1,661.61 9.70 10.16 47.58 51.24 191.84 -9.22%
EY 0.93 -0.06 10.31 9.84 2.10 1.95 0.52 10.16%
DY 1.81 1.70 1.52 2.30 2.44 2.42 2.61 -5.91%
P/NAPS 0.49 0.52 0.74 0.61 0.63 0.83 0.77 -7.25%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 25/02/14 26/02/13 27/02/12 22/02/11 24/02/10 -
Price 2.50 3.04 3.30 2.45 2.62 2.33 2.06 -
P/RPS 1.53 1.92 1.65 1.51 1.45 1.87 1.74 -2.11%
P/EPS 107.76 -1,906.15 10.81 9.54 50.68 48.14 171.82 -7.47%
EY 0.93 -0.05 9.25 10.49 1.97 2.08 0.58 8.18%
DY 1.80 1.48 1.36 2.45 2.29 2.58 2.91 -7.69%
P/NAPS 0.49 0.60 0.83 0.58 0.67 0.78 0.69 -5.54%

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