[WARISAN] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -27.84%
YoY- -42.53%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 344,557 331,880 320,270 230,337 234,651 282,663 241,335 6.11%
PBT 15,103 14,777 23,556 18,427 30,121 20,852 16,169 -1.12%
Tax -6,547 -2,844 -5,484 -2,981 -3,052 -6,473 -3,472 11.14%
NP 8,556 11,933 18,072 15,446 27,069 14,379 12,697 -6.36%
-
NP to SH 8,556 11,807 18,480 15,588 27,122 14,377 12,697 -6.36%
-
Tax Rate 43.35% 19.25% 23.28% 16.18% 10.13% 31.04% 21.47% -
Total Cost 336,001 319,947 302,198 214,891 207,582 268,284 228,638 6.62%
-
Net Worth 232,170 230,263 217,221 204,182 194,226 171,333 162,009 6.17%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 7,836 6,585 6,625 6,012 5,376 4,703 4,028 11.72%
Div Payout % 91.59% 55.78% 35.85% 38.57% 19.82% 32.71% 31.72% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 232,170 230,263 217,221 204,182 194,226 171,333 162,009 6.17%
NOSH 65,216 65,789 66,226 66,509 67,206 67,189 67,224 -0.50%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 2.48% 3.60% 5.64% 6.71% 11.54% 5.09% 5.26% -
ROE 3.69% 5.13% 8.51% 7.63% 13.96% 8.39% 7.84% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 528.33 504.46 483.60 346.32 349.15 420.69 359.00 6.64%
EPS 13.12 17.95 27.90 23.44 40.36 21.40 18.89 -5.89%
DPS 12.00 10.00 10.00 9.00 8.00 7.00 6.00 12.24%
NAPS 3.56 3.50 3.28 3.07 2.89 2.55 2.41 6.71%
Adjusted Per Share Value based on latest NOSH - 66,509
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 512.73 493.87 476.59 342.76 349.18 420.63 359.13 6.11%
EPS 12.73 17.57 27.50 23.20 40.36 21.39 18.89 -6.36%
DPS 11.66 9.80 9.86 8.95 8.00 7.00 5.99 11.73%
NAPS 3.4549 3.4265 3.2325 3.0384 2.8903 2.5496 2.4109 6.17%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.16 2.15 2.01 1.83 1.74 1.69 1.82 -
P/RPS 0.41 0.43 0.42 0.53 0.50 0.40 0.51 -3.57%
P/EPS 16.46 11.98 7.20 7.81 4.31 7.90 9.64 9.32%
EY 6.07 8.35 13.88 12.81 23.19 12.66 10.38 -8.55%
DY 5.56 4.65 4.98 4.92 4.60 4.14 3.30 9.07%
P/NAPS 0.61 0.61 0.61 0.60 0.60 0.66 0.76 -3.59%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 17/08/10 18/08/09 - 15/08/07 16/08/06 18/08/05 11/08/04 -
Price 2.45 2.30 0.00 1.84 1.63 1.68 1.79 -
P/RPS 0.46 0.46 0.00 0.53 0.47 0.40 0.50 -1.37%
P/EPS 18.67 12.82 0.00 7.85 4.04 7.85 9.48 11.95%
EY 5.35 7.80 0.00 12.74 24.76 12.74 10.55 -10.69%
DY 4.90 4.35 0.00 4.89 4.91 4.17 3.35 6.53%
P/NAPS 0.69 0.66 0.00 0.60 0.56 0.66 0.74 -1.15%

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