[WARISAN] YoY Quarter Result on 31-Mar-2005 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 923.76%
YoY- 0.51%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 89,477 59,358 53,628 64,706 58,091 58,401 52,627 9.24%
PBT 7,861 5,165 4,088 4,954 5,083 4,748 6,104 4.30%
Tax -1,598 -968 -1,270 -1,033 -1,182 -1,346 -1,357 2.75%
NP 6,263 4,197 2,818 3,921 3,901 3,402 4,747 4.72%
-
NP to SH 6,353 4,232 2,820 3,921 3,901 3,402 4,747 4.97%
-
Tax Rate 20.33% 18.74% 31.07% 20.85% 23.25% 28.35% 22.23% -
Total Cost 83,214 55,161 50,810 60,785 54,190 54,999 47,880 9.64%
-
Net Worth 216,624 203,564 188,000 170,156 159,800 150,602 137,837 7.81%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 216,624 203,564 188,000 170,156 159,800 150,602 137,837 7.81%
NOSH 66,246 66,962 67,142 67,255 67,142 67,233 67,237 -0.24%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 7.00% 7.07% 5.25% 6.06% 6.72% 5.83% 9.02% -
ROE 2.93% 2.08% 1.50% 2.30% 2.44% 2.26% 3.44% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 135.07 88.64 79.87 96.21 86.52 86.86 78.27 9.51%
EPS 9.59 6.32 4.20 5.83 5.81 5.06 7.06 5.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.27 3.04 2.80 2.53 2.38 2.24 2.05 8.08%
Adjusted Per Share Value based on latest NOSH - 67,255
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 133.15 88.33 79.80 96.29 86.44 86.91 78.31 9.24%
EPS 9.45 6.30 4.20 5.83 5.81 5.06 7.06 4.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2236 3.0292 2.7976 2.5321 2.378 2.2411 2.0512 7.81%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.20 1.84 1.62 1.74 1.89 2.00 2.49 -
P/RPS 1.63 2.08 2.03 1.81 2.18 2.30 3.18 -10.53%
P/EPS 22.94 29.11 38.57 29.85 32.53 39.53 35.27 -6.91%
EY 4.36 3.43 2.59 3.35 3.07 2.53 2.84 7.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.61 0.58 0.69 0.79 0.89 1.21 -9.37%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 27/05/08 23/05/07 25/05/06 18/05/05 27/05/04 21/05/03 22/05/02 -
Price 1.93 1.73 1.73 1.69 1.70 1.88 3.18 -
P/RPS 1.43 1.95 2.17 1.76 1.96 2.16 4.06 -15.95%
P/EPS 20.13 27.37 41.19 28.99 29.26 37.15 45.04 -12.54%
EY 4.97 3.65 2.43 3.45 3.42 2.69 2.22 14.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.57 0.62 0.67 0.71 0.84 1.55 -14.85%

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