[WARISAN] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -4.25%
YoY- -43.28%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 360,012 313,839 342,476 241,980 220,112 276,401 269,246 4.95%
PBT 18,296 10,860 24,419 18,091 28,498 21,134 18,673 -0.33%
Tax -7,433 -1,907 -6,391 -3,366 -2,322 -6,595 -3,490 13.42%
NP 10,863 8,953 18,028 14,725 26,176 14,539 15,183 -5.42%
-
NP to SH 10,863 8,827 18,328 14,925 26,312 14,504 15,183 -5.42%
-
Tax Rate 40.63% 17.56% 26.17% 18.61% 8.15% 31.21% 18.69% -
Total Cost 349,149 304,886 324,448 227,255 193,936 261,862 254,063 5.43%
-
Net Worth 233,531 230,029 219,456 0 197,421 175,382 165,994 5.85%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 7,836 6,585 6,625 6,012 5,376 4,703 4,028 11.72%
Div Payout % 72.14% 74.61% 36.15% 40.28% 20.43% 32.43% 26.53% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 233,531 230,029 219,456 0 197,421 175,382 165,994 5.85%
NOSH 65,232 65,911 66,101 66,402 67,150 67,196 67,204 -0.49%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.02% 2.85% 5.26% 6.09% 11.89% 5.26% 5.64% -
ROE 4.65% 3.84% 8.35% 0.00% 13.33% 8.27% 9.15% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 551.89 476.15 518.11 364.41 327.79 411.33 400.64 5.48%
EPS 16.65 13.39 27.73 22.48 39.18 21.58 22.59 -4.95%
DPS 12.00 10.00 10.00 9.00 8.00 7.00 6.00 12.24%
NAPS 3.58 3.49 3.32 0.00 2.94 2.61 2.47 6.37%
Adjusted Per Share Value based on latest NOSH - 66,402
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 535.73 467.02 509.64 360.09 327.55 411.31 400.66 4.95%
EPS 16.17 13.14 27.27 22.21 39.15 21.58 22.59 -5.41%
DPS 11.66 9.80 9.86 8.95 8.00 7.00 5.99 11.73%
NAPS 3.4752 3.4231 3.2657 0.00 2.9378 2.6099 2.4701 5.85%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.57 2.15 2.00 1.87 1.67 1.67 1.76 -
P/RPS 0.47 0.45 0.39 0.51 0.51 0.41 0.44 1.10%
P/EPS 15.43 16.05 7.21 8.32 4.26 7.74 7.79 12.05%
EY 6.48 6.23 13.86 12.02 23.46 12.92 12.84 -10.76%
DY 4.67 4.65 5.00 4.81 4.79 4.19 3.41 5.37%
P/NAPS 0.72 0.62 0.60 0.00 0.57 0.64 0.71 0.23%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 18/11/10 17/11/09 18/11/08 - 15/11/06 22/11/05 17/11/04 -
Price 2.50 2.00 1.70 0.00 1.68 1.58 1.71 -
P/RPS 0.45 0.42 0.33 0.00 0.51 0.38 0.43 0.76%
P/EPS 15.01 14.93 6.13 0.00 4.29 7.32 7.57 12.07%
EY 6.66 6.70 16.31 0.00 23.32 13.66 13.21 -10.78%
DY 4.80 5.00 5.88 0.00 4.76 4.43 3.51 5.35%
P/NAPS 0.70 0.57 0.51 0.00 0.57 0.61 0.69 0.23%

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