[WCT] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 3.26%
YoY- 20.23%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 810,236 770,000 910,110 955,890 936,192 703,188 703,802 9.85%
PBT 125,076 115,596 104,589 111,674 101,810 92,208 82,904 31.57%
Tax -41,706 -34,864 -29,045 -31,942 -24,596 -25,336 -23,689 45.85%
NP 83,370 80,732 75,544 79,732 77,214 66,872 59,215 25.64%
-
NP to SH 83,686 80,732 75,544 79,732 77,214 66,872 60,998 23.49%
-
Tax Rate 33.34% 30.16% 27.77% 28.60% 24.16% 27.48% 28.57% -
Total Cost 726,866 689,268 834,566 876,158 858,978 636,316 644,587 8.34%
-
Net Worth 438,638 414,010 360,302 338,102 316,889 285,579 276,904 35.92%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 17,522 - 15,625 10,152 14,642 - 13,845 17.01%
Div Payout % 20.94% - 20.68% 12.73% 18.96% - 22.70% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 438,638 414,010 360,302 338,102 316,889 285,579 276,904 35.92%
NOSH 116,814 115,002 104,169 101,526 97,615 96,025 98,894 11.75%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 10.29% 10.48% 8.30% 8.34% 8.25% 9.51% 8.41% -
ROE 19.08% 19.50% 20.97% 23.58% 24.37% 23.42% 22.03% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 693.61 669.55 873.68 941.52 959.06 732.29 711.67 -1.70%
EPS 71.64 70.20 72.52 78.53 79.10 69.64 61.68 10.50%
DPS 15.00 0.00 15.00 10.00 15.00 0.00 14.00 4.71%
NAPS 3.755 3.60 3.4588 3.3302 3.2463 2.974 2.80 21.63%
Adjusted Per Share Value based on latest NOSH - 109,237
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 51.94 49.36 58.35 61.28 60.02 45.08 45.12 9.84%
EPS 5.37 5.18 4.84 5.11 4.95 4.29 3.91 23.58%
DPS 1.12 0.00 1.00 0.65 0.94 0.00 0.89 16.57%
NAPS 0.2812 0.2654 0.231 0.2168 0.2032 0.1831 0.1775 35.93%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.60 2.95 2.88 2.83 2.42 2.30 2.42 -
P/RPS 0.37 0.44 0.33 0.30 0.25 0.31 0.34 5.80%
P/EPS 3.63 4.20 3.97 3.60 3.06 3.30 3.92 -4.99%
EY 27.55 23.80 25.18 27.75 32.69 30.28 25.49 5.32%
DY 5.77 0.00 5.21 3.53 6.20 0.00 5.79 -0.23%
P/NAPS 0.69 0.82 0.83 0.85 0.75 0.77 0.86 -13.66%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 20/05/04 26/02/04 30/12/03 25/08/03 28/05/03 27/02/03 -
Price 2.17 2.55 2.88 2.83 2.85 2.37 2.40 -
P/RPS 0.31 0.38 0.33 0.30 0.30 0.32 0.34 -5.97%
P/EPS 3.03 3.63 3.97 3.60 3.60 3.40 3.89 -15.35%
EY 33.01 27.53 25.18 27.75 27.75 29.38 25.70 18.17%
DY 6.91 0.00 5.21 3.53 5.26 0.00 5.83 12.00%
P/NAPS 0.58 0.71 0.83 0.85 0.88 0.80 0.86 -23.11%

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