[WARISAN] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 6.99%
YoY- 0.18%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 321,548 351,329 288,222 221,925 252,075 275,595 226,590 6.00%
PBT 12,770 17,951 22,377 23,507 25,528 21,067 19,251 -6.60%
Tax -6,002 -4,377 -3,697 -2,067 -3,963 -6,661 -4,146 6.35%
NP 6,768 13,574 18,680 21,440 21,565 14,406 15,105 -12.51%
-
NP to SH 6,768 13,510 19,060 21,601 21,563 14,406 15,105 -12.51%
-
Tax Rate 47.00% 24.38% 16.52% 8.79% 15.52% 31.62% 21.54% -
Total Cost 314,780 337,755 269,542 200,485 230,510 261,189 211,485 6.85%
-
Net Worth 232,329 232,086 216,624 203,564 188,000 170,156 159,800 6.43%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 7,213 6,607 5,974 6,040 4,704 4,704 4,026 10.20%
Div Payout % 106.58% 48.91% 31.34% 27.96% 21.82% 32.66% 26.66% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 232,329 232,086 216,624 203,564 188,000 170,156 159,800 6.43%
NOSH 65,260 65,933 66,246 66,962 67,142 67,255 67,142 -0.47%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 2.10% 3.86% 6.48% 9.66% 8.55% 5.23% 6.67% -
ROE 2.91% 5.82% 8.80% 10.61% 11.47% 8.47% 9.45% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 492.71 532.85 435.08 331.42 375.43 409.77 337.47 6.50%
EPS 10.37 20.49 28.77 32.26 32.12 21.42 22.50 -12.10%
DPS 11.00 10.00 9.00 9.00 7.00 7.00 6.00 10.62%
NAPS 3.56 3.52 3.27 3.04 2.80 2.53 2.38 6.93%
Adjusted Per Share Value based on latest NOSH - 66,962
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 478.49 522.81 428.90 330.25 375.11 410.11 337.19 6.00%
EPS 10.07 20.10 28.36 32.14 32.09 21.44 22.48 -12.52%
DPS 10.73 9.83 8.89 8.99 7.00 7.00 5.99 10.19%
NAPS 3.4573 3.4537 3.2236 3.0292 2.7976 2.5321 2.378 6.43%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.20 1.70 2.20 1.84 1.62 1.74 1.89 -
P/RPS 0.45 0.32 0.51 0.56 0.43 0.42 0.56 -3.57%
P/EPS 21.21 8.30 7.65 5.70 5.04 8.12 8.40 16.68%
EY 4.71 12.05 13.08 17.53 19.82 12.31 11.90 -14.30%
DY 5.00 5.88 4.09 4.89 4.32 4.02 3.17 7.88%
P/NAPS 0.62 0.48 0.67 0.61 0.58 0.69 0.79 -3.95%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 26/05/09 - 23/05/07 25/05/06 18/05/05 27/05/04 -
Price 2.02 2.10 0.00 1.73 1.73 1.69 1.70 -
P/RPS 0.41 0.39 0.00 0.52 0.46 0.41 0.50 -3.25%
P/EPS 19.48 10.25 0.00 5.36 5.39 7.89 7.56 17.07%
EY 5.13 9.76 0.00 18.65 18.56 12.67 13.23 -14.60%
DY 5.45 4.76 0.00 5.20 4.05 4.14 3.53 7.50%
P/NAPS 0.57 0.60 0.00 0.57 0.62 0.67 0.71 -3.59%

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