[WARISAN] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 7.75%
YoY- 54.29%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 496,227 446,729 482,506 406,443 344,557 331,880 320,270 7.56%
PBT 36,037 36,435 25,502 21,247 15,103 14,777 23,556 7.33%
Tax -6,531 -7,393 -8,863 -8,241 -6,547 -2,844 -5,484 2.95%
NP 29,506 29,042 16,639 13,006 8,556 11,933 18,072 8.50%
-
NP to SH 29,723 29,113 16,555 13,201 8,556 11,807 18,480 8.23%
-
Tax Rate 18.12% 20.29% 34.75% 38.79% 43.35% 19.25% 23.28% -
Total Cost 466,721 417,687 465,867 393,437 336,001 319,947 302,198 7.50%
-
Net Worth 299,434 276,299 260,054 236,611 232,170 230,263 217,221 5.49%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 5,852 7,817 7,818 7,824 7,836 6,585 6,625 -2.04%
Div Payout % 19.69% 26.85% 47.23% 59.27% 91.59% 55.78% 35.85% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 299,434 276,299 260,054 236,611 232,170 230,263 217,221 5.49%
NOSH 64,953 65,164 65,176 65,182 65,216 65,789 66,226 -0.32%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 5.95% 6.50% 3.45% 3.20% 2.48% 3.60% 5.64% -
ROE 9.93% 10.54% 6.37% 5.58% 3.69% 5.13% 8.51% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 763.98 685.54 740.31 623.55 528.33 504.46 483.60 7.91%
EPS 45.76 44.68 25.40 20.25 13.12 17.95 27.90 8.59%
DPS 9.00 12.00 12.00 12.00 12.00 10.00 10.00 -1.73%
NAPS 4.61 4.24 3.99 3.63 3.56 3.50 3.28 5.83%
Adjusted Per Share Value based on latest NOSH - 65,182
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 738.43 664.78 718.01 604.83 512.73 493.87 476.59 7.56%
EPS 44.23 43.32 24.64 19.64 12.73 17.57 27.50 8.23%
DPS 8.71 11.63 11.63 11.64 11.66 9.80 9.86 -2.04%
NAPS 4.4559 4.1116 3.8699 3.521 3.4549 3.4265 3.2325 5.49%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.51 2.70 2.27 2.50 2.16 2.15 2.01 -
P/RPS 0.46 0.39 0.31 0.40 0.41 0.43 0.42 1.52%
P/EPS 7.67 6.04 8.94 12.34 16.46 11.98 7.20 1.05%
EY 13.04 16.55 11.19 8.10 6.07 8.35 13.88 -1.03%
DY 2.56 4.44 5.29 4.80 5.56 4.65 4.98 -10.49%
P/NAPS 0.76 0.64 0.57 0.69 0.61 0.61 0.61 3.73%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 19/08/14 29/08/13 14/08/12 16/08/11 17/08/10 18/08/09 - -
Price 3.39 2.65 2.51 2.34 2.45 2.30 0.00 -
P/RPS 0.44 0.39 0.34 0.38 0.46 0.46 0.00 -
P/EPS 7.41 5.93 9.88 11.55 18.67 12.82 0.00 -
EY 13.50 16.86 10.12 8.65 5.35 7.80 0.00 -
DY 2.65 4.53 4.78 5.13 4.90 4.35 0.00 -
P/NAPS 0.74 0.63 0.63 0.64 0.69 0.66 0.00 -

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
Post a Comment