[WARISAN] YoY TTM Result on 31-Dec-1999 [#4]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
29-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
TTM Result
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 235,460 229,998 339,992 84,898 -1.04%
PBT 27,441 36,308 31,787 15,357 -0.59%
Tax -7,716 -6,848 -5,846 -10 -6.62%
NP 19,725 29,460 25,941 15,347 -0.25%
-
NP to SH 19,725 29,460 25,941 15,347 -0.25%
-
Tax Rate 28.12% 18.86% 18.39% 0.07% -
Total Cost 215,735 200,538 314,051 69,551 -1.15%
-
Net Worth 147,713 133,102 110,454 293,398 0.70%
Dividend
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 5,376 8,065 5,390 6,770 0.23%
Div Payout % 27.26% 27.38% 20.78% 44.12% -
Equity
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 147,713 133,102 110,454 293,398 0.70%
NOSH 67,215 67,223 67,350 225,691 1.25%
Ratio Analysis
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 8.38% 12.81% 7.63% 18.08% -
ROE 13.35% 22.13% 23.49% 5.23% -
Per Share
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 350.30 342.14 504.81 37.62 -2.27%
EPS 29.35 43.82 38.52 6.80 -1.49%
DPS 8.00 12.00 8.00 3.00 -1.00%
NAPS 2.1976 1.98 1.64 1.30 -0.53%
Adjusted Per Share Value based on latest NOSH - 225,691
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 350.39 342.26 505.94 126.34 -1.04%
EPS 29.35 43.84 38.60 22.84 -0.25%
DPS 8.00 12.00 8.02 10.08 0.23%
NAPS 2.1981 1.9807 1.6437 4.366 0.70%
Price Multiplier on Financial Quarter End Date
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/02 31/12/01 26/12/00 - -
Price 2.34 2.20 1.57 0.00 -
P/RPS 0.67 0.64 0.31 0.00 -100.00%
P/EPS 7.97 5.02 4.08 0.00 -100.00%
EY 12.54 19.92 24.53 0.00 -100.00%
DY 3.42 5.45 5.10 0.00 -100.00%
P/NAPS 1.06 1.11 0.96 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/03 27/02/02 27/02/01 - -
Price 1.95 2.17 1.60 0.00 -
P/RPS 0.56 0.63 0.32 0.00 -100.00%
P/EPS 6.64 4.95 4.15 0.00 -100.00%
EY 15.05 20.20 24.07 0.00 -100.00%
DY 4.10 5.53 5.00 0.00 -100.00%
P/NAPS 0.89 1.10 0.98 0.00 -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
Post a Comment