[WARISAN] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 21.84%
YoY- 94.08%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 483,662 453,199 470,423 363,816 307,732 368,173 258,103 11.02%
PBT 42,907 37,244 22,638 20,039 12,044 21,899 19,681 13.85%
Tax -8,904 -7,597 -8,909 -6,959 -5,224 -5,240 -3,067 19.41%
NP 34,003 29,647 13,729 13,080 6,820 16,659 16,614 12.66%
-
NP to SH 34,221 29,651 13,700 13,236 6,820 16,685 16,939 12.42%
-
Tax Rate 20.75% 20.40% 39.35% 34.73% 43.37% 23.93% 15.58% -
Total Cost 449,659 423,552 456,694 350,736 300,912 351,514 241,489 10.90%
-
Net Worth 260,448 277,465 253,990 195,678 196,179 197,763 210,764 3.58%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 6,839 7,818 7,818 7,826 7,213 6,607 5,974 2.27%
Div Payout % 19.99% 26.37% 57.07% 59.13% 105.76% 39.60% 35.27% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 260,448 277,465 253,990 195,678 196,179 197,763 210,764 3.58%
NOSH 65,112 65,132 65,125 65,226 65,393 65,921 66,278 -0.29%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 7.03% 6.54% 2.92% 3.60% 2.22% 4.52% 6.44% -
ROE 13.14% 10.69% 5.39% 6.76% 3.48% 8.44% 8.04% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 742.81 695.81 722.33 557.78 470.59 558.51 389.42 11.35%
EPS 52.56 45.52 21.04 20.29 10.43 25.31 25.56 12.75%
DPS 10.50 12.00 12.00 12.00 11.00 10.00 9.00 2.60%
NAPS 4.00 4.26 3.90 3.00 3.00 3.00 3.18 3.89%
Adjusted Per Share Value based on latest NOSH - 65,226
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 719.74 674.40 700.03 541.39 457.93 547.88 384.08 11.02%
EPS 50.92 44.12 20.39 19.70 10.15 24.83 25.21 12.41%
DPS 10.18 11.63 11.63 11.65 10.73 9.83 8.89 2.28%
NAPS 3.8757 4.129 3.7796 2.9119 2.9193 2.9429 3.1364 3.58%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.96 2.61 2.46 2.48 2.30 1.94 1.85 -
P/RPS 0.40 0.38 0.34 0.44 0.49 0.35 0.48 -2.99%
P/EPS 5.63 5.73 11.69 12.22 22.05 7.66 7.24 -4.10%
EY 17.76 17.44 8.55 8.18 4.53 13.05 13.81 4.27%
DY 3.55 4.60 4.88 4.84 4.78 5.15 4.86 -5.09%
P/NAPS 0.74 0.61 0.63 0.83 0.77 0.65 0.58 4.14%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 26/02/13 27/02/12 22/02/11 24/02/10 20/02/09 - -
Price 3.30 2.45 2.62 2.33 2.06 2.00 0.00 -
P/RPS 0.44 0.35 0.36 0.42 0.44 0.36 0.00 -
P/EPS 6.28 5.38 12.45 11.48 19.75 7.90 0.00 -
EY 15.93 18.58 8.03 8.71 5.06 12.66 0.00 -
DY 3.18 4.90 4.58 5.15 5.34 5.00 0.00 -
P/NAPS 0.83 0.58 0.67 0.78 0.69 0.67 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