[WCT] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -54.43%
YoY- -52.17%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 778,146 851,172 796,309 777,709 810,236 770,000 910,110 -9.92%
PBT 142,240 142,576 66,972 77,996 125,076 115,596 104,589 22.77%
Tax -37,132 -40,404 -41,845 -39,861 -41,706 -34,864 -29,045 17.81%
NP 105,108 102,172 25,127 38,134 83,370 80,732 75,544 24.65%
-
NP to SH 93,888 91,240 25,127 38,134 83,686 80,732 75,544 15.61%
-
Tax Rate 26.11% 28.34% 62.48% 51.11% 33.34% 30.16% 27.77% -
Total Cost 673,038 749,000 771,182 739,574 726,866 689,268 834,566 -13.37%
-
Net Worth 393,935 367,310 426,423 433,950 438,638 414,010 360,302 6.13%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 19,696 - 43,895 11,779 17,522 - 15,625 16.70%
Div Payout % 20.98% - 174.69% 30.89% 20.94% - 20.68% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 393,935 367,310 426,423 433,950 438,638 414,010 360,302 6.13%
NOSH 131,311 122,436 118,635 117,796 116,814 115,002 104,169 16.70%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 13.51% 12.00% 3.16% 4.90% 10.29% 10.48% 8.30% -
ROE 23.83% 24.84% 5.89% 8.79% 19.08% 19.50% 20.97% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 592.59 695.19 671.22 660.21 693.61 669.55 873.68 -22.82%
EPS 48.90 53.24 21.18 32.37 71.64 70.20 72.52 -23.12%
DPS 15.00 0.00 37.00 10.00 15.00 0.00 15.00 0.00%
NAPS 3.00 3.00 3.5944 3.6839 3.755 3.60 3.4588 -9.05%
Adjusted Per Share Value based on latest NOSH - 117,767
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 54.87 60.02 56.15 54.84 57.13 54.30 64.18 -9.92%
EPS 6.62 6.43 1.77 2.69 5.90 5.69 5.33 15.56%
DPS 1.39 0.00 3.10 0.83 1.24 0.00 1.10 16.89%
NAPS 0.2778 0.259 0.3007 0.306 0.3093 0.2919 0.2541 6.13%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.50 1.72 2.25 2.25 2.60 2.95 2.88 -
P/RPS 0.25 0.25 0.34 0.34 0.37 0.44 0.33 -16.91%
P/EPS 2.10 2.31 10.62 6.95 3.63 4.20 3.97 -34.61%
EY 47.67 43.33 9.41 14.39 27.55 23.80 25.18 53.09%
DY 10.00 0.00 16.44 4.44 5.77 0.00 5.21 54.50%
P/NAPS 0.50 0.57 0.63 0.61 0.69 0.82 0.83 -28.69%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 31/05/05 28/02/05 25/11/04 27/08/04 20/05/04 26/02/04 -
Price 1.65 1.51 2.05 2.27 2.17 2.55 2.88 -
P/RPS 0.28 0.22 0.31 0.34 0.31 0.38 0.33 -10.38%
P/EPS 2.31 2.03 9.68 7.01 3.03 3.63 3.97 -30.32%
EY 43.33 49.35 10.33 14.26 33.01 27.53 25.18 43.64%
DY 9.09 0.00 18.05 4.41 6.91 0.00 5.21 44.97%
P/NAPS 0.55 0.50 0.57 0.62 0.58 0.71 0.83 -24.01%

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