[WARISAN] YoY TTM Result on 31-Dec-2000 [#4]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -19.09%
YoY- 69.03%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
TTM Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 226,900 235,460 229,998 339,992 84,898 -1.01%
PBT 18,916 27,441 36,308 31,787 15,357 -0.21%
Tax -4,310 -7,716 -6,848 -5,846 -10 -6.11%
NP 14,606 19,725 29,460 25,941 15,347 0.05%
-
NP to SH 14,606 19,725 29,460 25,941 15,347 0.05%
-
Tax Rate 22.78% 28.12% 18.86% 18.39% 0.07% -
Total Cost 212,294 215,735 200,538 314,051 69,551 -1.15%
-
Net Worth 155,545 147,713 133,102 110,454 293,398 0.66%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 4,026 5,376 8,065 5,390 6,770 0.54%
Div Payout % 27.57% 27.26% 27.38% 20.78% 44.12% -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 155,545 147,713 133,102 110,454 293,398 0.66%
NOSH 67,045 67,215 67,223 67,350 225,691 1.27%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 6.44% 8.38% 12.81% 7.63% 18.08% -
ROE 9.39% 13.35% 22.13% 23.49% 5.23% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 338.43 350.30 342.14 504.81 37.62 -2.26%
EPS 21.79 29.35 43.82 38.52 6.80 -1.20%
DPS 6.00 8.00 12.00 8.00 3.00 -0.71%
NAPS 2.32 2.1976 1.98 1.64 1.30 -0.60%
Adjusted Per Share Value based on latest NOSH - 67,350
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 337.65 350.39 342.26 505.94 126.34 -1.01%
EPS 21.74 29.35 43.84 38.60 22.84 0.05%
DPS 5.99 8.00 12.00 8.02 10.08 0.54%
NAPS 2.3147 2.1981 1.9807 1.6437 4.366 0.66%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.84 2.34 2.20 1.57 0.00 -
P/RPS 0.54 0.67 0.64 0.31 0.00 -100.00%
P/EPS 8.45 7.97 5.02 4.08 0.00 -100.00%
EY 11.84 12.54 19.92 24.53 0.00 -100.00%
DY 3.26 3.42 5.45 5.10 0.00 -100.00%
P/NAPS 0.79 1.06 1.11 0.96 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 26/02/04 28/02/03 27/02/02 27/02/01 - -
Price 1.86 1.95 2.17 1.60 0.00 -
P/RPS 0.55 0.56 0.63 0.32 0.00 -100.00%
P/EPS 8.54 6.64 4.95 4.15 0.00 -100.00%
EY 11.71 15.05 20.20 24.07 0.00 -100.00%
DY 3.23 4.10 5.53 5.00 0.00 -100.00%
P/NAPS 0.80 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