[WARISAN] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[WARISAN] WARISAN TC HOLDINGS BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -7.44%
YoY- 81.01%
Quarter Report
Latest QR
Upcoming QR
WARISAN's Result
WARISAN's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 498,244 446,010 484,730 370,361 321,548 351,329 288,222 9.54%
PBT 42,002 36,127 24,196 19,346 12,770 17,951 22,377 11.05%
Tax -8,130 -7,812 -8,420 -7,297 -6,002 -4,377 -3,697 14.02%
NP 33,872 28,315 15,776 12,049 6,768 13,574 18,680 10.42%
-
NP to SH 34,061 28,371 15,682 12,251 6,768 13,510 19,060 10.15%
-
Tax Rate 19.36% 21.62% 34.80% 37.72% 47.00% 24.38% 16.52% -
Total Cost 464,372 417,695 468,954 358,312 314,780 337,755 269,542 9.48%
-
Net Worth 302,163 272,589 257,280 235,640 232,329 232,086 216,624 5.70%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 6,839 7,818 7,818 7,826 7,213 6,607 5,974 2.27%
Div Payout % 20.08% 27.56% 49.86% 63.89% 106.58% 48.91% 31.34% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 302,163 272,589 257,280 235,640 232,329 232,086 216,624 5.70%
NOSH 65,121 65,057 65,134 65,274 65,260 65,933 66,246 -0.28%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 6.80% 6.35% 3.25% 3.25% 2.10% 3.86% 6.48% -
ROE 11.27% 10.41% 6.10% 5.20% 2.91% 5.82% 8.80% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 765.10 685.57 744.20 567.39 492.71 532.85 435.08 9.85%
EPS 52.30 43.61 24.08 18.77 10.37 20.49 28.77 10.46%
DPS 10.50 12.00 12.00 12.00 11.00 10.00 9.00 2.60%
NAPS 4.64 4.19 3.95 3.61 3.56 3.52 3.27 6.00%
Adjusted Per Share Value based on latest NOSH - 65,274
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 741.43 663.71 721.32 551.13 478.49 522.81 428.90 9.54%
EPS 50.69 42.22 23.34 18.23 10.07 20.10 28.36 10.15%
DPS 10.18 11.63 11.63 11.65 10.73 9.83 8.89 2.28%
NAPS 4.4965 4.0564 3.8286 3.5066 3.4573 3.4537 3.2236 5.70%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 3.54 2.60 2.69 2.41 2.20 1.70 2.20 -
P/RPS 0.46 0.38 0.36 0.42 0.45 0.32 0.51 -1.70%
P/EPS 6.77 5.96 11.17 12.84 21.21 8.30 7.65 -2.01%
EY 14.78 16.77 8.95 7.79 4.71 12.05 13.08 2.05%
DY 2.97 4.62 4.46 4.98 5.00 5.88 4.09 -5.19%
P/NAPS 0.76 0.62 0.68 0.67 0.62 0.48 0.67 2.12%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 19/05/14 14/05/13 16/05/12 19/05/11 25/05/10 26/05/09 - -
Price 3.63 2.78 2.45 2.58 2.02 2.10 0.00 -
P/RPS 0.47 0.41 0.33 0.45 0.41 0.39 0.00 -
P/EPS 6.94 6.37 10.18 13.75 19.48 10.25 0.00 -
EY 14.41 15.69 9.83 7.27 5.13 9.76 0.00 -
DY 2.89 4.32 4.90 4.65 5.45 4.76 0.00 -
P/NAPS 0.78 0.66 0.62 0.71 0.57 0.60 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