[WCEHB] QoQ Annualized Quarter Result on 31-Jan-2004 [#4]

Stock
[WCEHB] WCE HOLDINGS BERHAD
Announcement Date
25-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 1102800.6%
YoY- 1470000.0%
Quarter Report
Latest QR
Upcoming QR
WCEHB's Result
WCEHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 CAGR
Revenue 216,285 158,254 161,656 46,862 0 0 666,004 -56.80%
PBT 86,145 81,044 76,928 20,338 -1 -2 59,008 32.63%
Tax -26,002 -24,278 -21,052 -5,639 0 0 -23,012 9.54%
NP 60,142 56,766 55,876 14,699 -1 -2 35,996 46.68%
-
NP to SH 60,142 56,766 55,876 14,699 -1 -2 35,996 46.68%
-
Tax Rate 30.18% 29.96% 27.37% 27.73% - - 39.00% -
Total Cost 156,142 101,488 105,780 32,163 1 2 630,008 -64.69%
-
Net Worth 517,543 496,702 484,258 122,096 0 0 687,684 -19.11%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 CAGR
Div 18,992 28,383 - - - - - -
Div Payout % 31.58% 50.00% - - - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 CAGR
Net Worth 517,543 496,702 484,258 122,096 0 0 687,684 -19.11%
NOSH 474,810 473,050 465,633 118,540 268,626 268,626 268,626 52.98%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 CAGR
NP Margin 27.81% 35.87% 34.56% 31.37% 0.00% 0.00% 5.40% -
ROE 11.62% 11.43% 11.54% 12.04% 0.00% 0.00% 5.23% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 CAGR
RPS 45.55 33.45 34.72 39.53 0.00 0.00 247.93 -71.76%
EPS 12.67 12.00 12.00 12.40 0.00 0.00 13.40 -4.09%
DPS 4.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.05 1.04 1.03 0.00 0.00 2.56 -47.12%
Adjusted Per Share Value based on latest NOSH - 118,540
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 CAGR
RPS 7.24 5.30 5.41 1.57 0.00 0.00 22.29 -56.80%
EPS 2.01 1.90 1.87 0.49 0.00 0.00 1.20 46.96%
DPS 0.64 0.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1732 0.1662 0.1621 0.0409 0.00 0.00 0.2302 -19.13%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 - - -
Price 0.58 0.63 0.87 0.88 1.13 0.00 0.00 -
P/RPS 1.27 1.88 2.51 2.23 0.00 0.00 0.00 -
P/EPS 4.58 5.25 7.25 7.10 -227,718.22 0.00 0.00 -
EY 21.84 19.05 13.79 14.09 0.00 0.00 0.00 -
DY 6.90 9.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.84 0.85 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 CAGR
Date 17/12/04 24/09/04 28/06/04 25/03/04 - - 27/08/03 -
Price 0.60 0.63 0.69 0.95 0.00 0.00 0.00 -
P/RPS 1.32 1.88 1.99 2.40 0.00 0.00 0.00 -
P/EPS 4.74 5.25 5.75 7.66 0.00 0.00 0.00 -
EY 21.11 19.05 17.39 13.05 0.00 0.00 0.00 -
DY 6.67 9.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.66 0.92 0.00 0.00 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