[WARISAN] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -12.61%
YoY- -36.11%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 482,506 406,443 344,557 331,880 320,270 230,337 234,651 12.75%
PBT 25,502 21,247 15,103 14,777 23,556 18,427 30,121 -2.73%
Tax -8,863 -8,241 -6,547 -2,844 -5,484 -2,981 -3,052 19.42%
NP 16,639 13,006 8,556 11,933 18,072 15,446 27,069 -7.78%
-
NP to SH 16,555 13,201 8,556 11,807 18,480 15,588 27,122 -7.89%
-
Tax Rate 34.75% 38.79% 43.35% 19.25% 23.28% 16.18% 10.13% -
Total Cost 465,867 393,437 336,001 319,947 302,198 214,891 207,582 14.40%
-
Net Worth 260,054 236,611 232,170 230,263 217,221 204,182 194,226 4.98%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 7,818 7,824 7,836 6,585 6,625 6,012 5,376 6.43%
Div Payout % 47.23% 59.27% 91.59% 55.78% 35.85% 38.57% 19.82% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 260,054 236,611 232,170 230,263 217,221 204,182 194,226 4.98%
NOSH 65,176 65,182 65,216 65,789 66,226 66,509 67,206 -0.50%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.45% 3.20% 2.48% 3.60% 5.64% 6.71% 11.54% -
ROE 6.37% 5.58% 3.69% 5.13% 8.51% 7.63% 13.96% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 740.31 623.55 528.33 504.46 483.60 346.32 349.15 13.33%
EPS 25.40 20.25 13.12 17.95 27.90 23.44 40.36 -7.42%
DPS 12.00 12.00 12.00 10.00 10.00 9.00 8.00 6.98%
NAPS 3.99 3.63 3.56 3.50 3.28 3.07 2.89 5.51%
Adjusted Per Share Value based on latest NOSH - 65,789
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 718.01 604.83 512.73 493.87 476.59 342.76 349.18 12.75%
EPS 24.64 19.64 12.73 17.57 27.50 23.20 40.36 -7.88%
DPS 11.63 11.64 11.66 9.80 9.86 8.95 8.00 6.42%
NAPS 3.8699 3.521 3.4549 3.4265 3.2325 3.0384 2.8903 4.98%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.27 2.50 2.16 2.15 2.01 1.83 1.74 -
P/RPS 0.31 0.40 0.41 0.43 0.42 0.53 0.50 -7.65%
P/EPS 8.94 12.34 16.46 11.98 7.20 7.81 4.31 12.91%
EY 11.19 8.10 6.07 8.35 13.88 12.81 23.19 -11.42%
DY 5.29 4.80 5.56 4.65 4.98 4.92 4.60 2.35%
P/NAPS 0.57 0.69 0.61 0.61 0.61 0.60 0.60 -0.85%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 14/08/12 16/08/11 17/08/10 18/08/09 - 15/08/07 16/08/06 -
Price 2.51 2.34 2.45 2.30 0.00 1.84 1.63 -
P/RPS 0.34 0.38 0.46 0.46 0.00 0.53 0.47 -5.24%
P/EPS 9.88 11.55 18.67 12.82 0.00 7.85 4.04 16.05%
EY 10.12 8.65 5.35 7.80 0.00 12.74 24.76 -13.84%
DY 4.78 5.13 4.90 4.35 0.00 4.89 4.91 -0.44%
P/NAPS 0.63 0.64 0.69 0.66 0.00 0.60 0.56 1.98%

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