[WARISAN] YoY TTM Result on 30-Jun-2001 [#2]

Stock

[WARISAN] WARISAN TC HOLDINGS BHD

Announcement Date

23-Aug-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2001

Quarter

30-Jun-2001 [#2]

Profit Trend

QoQ- 7.3%

YoY- 18.66%

Quarter Report

WARISAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	241,335	235,885	222,120	283,663	256,231	-1.48%
YoY %	2.31%	6.20%	-21.70%	10.71%	-	-
Horiz. %	94.19%	92.06%	86.69%	110.71%	100.00%	-
PBT	16,169	27,442	33,418	35,456	27,800	-12.66%
YoY %	-41.08%	-17.88%	-5.75%	27.54%	-	-
Horiz. %	58.16%	98.71%	120.21%	127.54%	100.00%	-
Tax	-3,472	-8,151	-6,857	-5,841	-2,843	5.12%
YoY %	57.40%	-18.87%	-17.39%	-105.45%	-	-
Horiz. %	122.12%	286.70%	241.19%	205.45%	100.00%	-
NP	12,697	19,291	26,561	29,615	24,957	-15.53%
YoY %	-34.18%	-27.37%	-10.31%	18.66%	-	-
Horiz. %	50.88%	77.30%	106.43%	118.66%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	12,697	19,291	26,561	29,615	24,957	-15.53%
YoY %	-34.18%	-27.37%	-10.31%	18.66%	-	-
Horiz. %	50.88%	77.30%	106.43%	118.66%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	21.47%	29.70%	20.52%	16.47%	10.23%	-
YoY %	-27.71%	44.74%	24.59%	61.00%	-	-
Horiz. %	209.87%	290.32%	200.59%	161.00%	100.00%	-
Total Cost	228,638	216,594	195,559	254,048	231,274	-0.28%
YoY %	5.56%	10.76%	-23.02%	9.85%	-	-
Horiz. %	98.86%	93.65%	84.56%	109.85%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	162,009	153,213	141,117	120,982	94,376	14.45%
YoY %	5.74%	8.57%	16.64%	28.19%	-	-
Horiz. %	171.66%	162.34%	149.53%	128.19%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	4,028	4,703	5,376	8,071	9,467	-19.22%
YoY %	-14.35%	-12.52%	-33.39%	-14.75%	-	-
Horiz. %	42.55%	49.68%	56.79%	85.25%	100.00%	-
Div Payout %	31.72%	24.38%	20.24%	27.25%	37.93%	-
YoY %	30.11%	20.45%	-25.72%	-28.16%	-	-
Horiz. %	83.63%	64.28%	53.36%	71.84%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	162,009	153,213	141,117	120,982	94,376	14.45%
YoY %	5.74%	8.57%	16.64%	28.19%	-	-
Horiz. %	171.66%	162.34%	149.53%	128.19%	100.00%	-
NOSH	67,224	67,169	67,199	67,212	67,411	-0.06%
YoY %	0.08%	-0.04%	-0.02%	-0.30%	-	-
Horiz. %	99.72%	99.64%	99.69%	99.70%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	5.26%	8.18%	11.96%	10.44%	9.74%	-
YoY %	-35.70%	-31.61%	14.56%	7.19%	-	-
Horiz. %	54.00%	83.98%	122.79%	107.19%	100.00%	-
ROE	7.84%	12.59%	18.82%	24.48%	26.44%	-
YoY %	-37.73%	-33.10%	-23.12%	-7.41%	-	-
Horiz. %	29.65%	47.62%	71.18%	92.59%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	359.00	351.18	330.54	422.04	380.10	-1.41%
YoY %	2.23%	6.24%	-21.68%	11.03%	-	-
Horiz. %	94.45%	92.39%	86.96%	111.03%	100.00%	-
EPS	18.89	28.72	39.53	44.06	37.02	-15.47%
YoY %	-34.23%	-27.35%	-10.28%	19.02%	-	-
Horiz. %	51.03%	77.58%	106.78%	119.02%	100.00%	-
DPS	6.00	7.00	8.00	12.00	14.04	-19.13%
YoY %	-14.29%	-12.50%	-33.33%	-14.53%	-	-
Horiz. %	42.74%	49.86%	56.98%	85.47%	100.00%	-
NAPS	2.41	2.281	2.10	1.80	1.40	14.53%
YoY %	5.66%	8.62%	16.67%	28.57%	-	-
Horiz. %	172.14%	162.93%	150.00%	128.57%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 67,212
RPS	359.13	351.02	330.54	422.12	381.30	-1.48%
YoY %	2.31%	6.20%	-21.70%	10.71%	-	-
Horiz. %	94.19%	92.06%	86.69%	110.71%	100.00%	-
EPS	18.89	28.71	39.53	44.07	37.14	-15.54%
YoY %	-34.20%	-27.37%	-10.30%	18.66%	-	-
Horiz. %	50.86%	77.30%	106.44%	118.66%	100.00%	-
DPS	5.99	7.00	8.00	12.01	14.09	-19.24%
YoY %	-14.43%	-12.50%	-33.39%	-14.76%	-	-
Horiz. %	42.51%	49.68%	56.78%	85.24%	100.00%	-
NAPS	2.4109	2.28	2.10	1.8003	1.4044	14.45%
YoY %	5.74%	8.57%	16.65%	28.19%	-	-
Horiz. %	171.67%	162.35%	149.53%	128.19%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	1.82	1.92	2.28	1.92	2.18	-
P/RPS	0.51	0.55	0.69	0.45	0.57	-2.74%
YoY %	-7.27%	-20.29%	53.33%	-21.05%	-	-
Horiz. %	89.47%	96.49%	121.05%	78.95%	100.00%	-
P/EPS	9.64	6.69	5.77	4.36	5.89	13.09%
YoY %	44.10%	15.94%	32.34%	-25.98%	-	-
Horiz. %	163.67%	113.58%	97.96%	74.02%	100.00%	-
EY	10.38	14.96	17.34	22.95	16.98	-11.56%
YoY %	-30.61%	-13.73%	-24.44%	35.16%	-	-
Horiz. %	61.13%	88.10%	102.12%	135.16%	100.00%	-
DY	3.30	3.65	3.51	6.25	6.44	-15.38%
YoY %	-9.59%	3.99%	-43.84%	-2.95%	-	-
Horiz. %	51.24%	56.68%	54.50%	97.05%	100.00%	-
P/NAPS	0.76	0.84	1.09	1.07	1.56	-16.44%
YoY %	-9.52%	-22.94%	1.87%	-31.41%	-	-
Horiz. %	48.72%	53.85%	69.87%	68.59%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	11/08/04	14/08/03	28/08/02	23/08/01	-	-
Price	1.79	1.97	2.48	2.03	0.00	-
P/RPS	0.50	0.56	0.75	0.48	0.00	-
YoY %	-10.71%	-25.33%	56.25%	0.00%	-	-
Horiz. %	104.17%	116.67%	156.25%	100.00%	-	-
P/EPS	9.48	6.86	6.27	4.61	0.00	-
YoY %	38.19%	9.41%	36.01%	0.00%	-	-
Horiz. %	205.64%	148.81%	136.01%	100.00%	-	-
EY	10.55	14.58	15.94	21.71	0.00	-
YoY %	-27.64%	-8.53%	-26.58%	0.00%	-	-
Horiz. %	48.60%	67.16%	73.42%	100.00%	-	-
DY	3.35	3.55	3.23	5.91	0.00	-
YoY %	-5.63%	9.91%	-45.35%	0.00%	-	-
Horiz. %	56.68%	60.07%	54.65%	100.00%	-	-
P/NAPS	0.74	0.86	1.18	1.13	0.00	-
YoY %	-13.95%	-27.12%	4.42%	0.00%	-	-
Horiz. %	65.49%	76.11%	104.42%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos