[WCT] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -5.25%
YoY- 23.85%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 777,709 810,236 770,000 910,110 955,890 936,192 703,188 6.92%
PBT 77,996 125,076 115,596 104,589 111,674 101,810 92,208 -10.53%
Tax -39,861 -41,706 -34,864 -29,045 -31,942 -24,596 -25,336 35.16%
NP 38,134 83,370 80,732 75,544 79,732 77,214 66,872 -31.16%
-
NP to SH 38,134 83,686 80,732 75,544 79,732 77,214 66,872 -31.16%
-
Tax Rate 51.11% 33.34% 30.16% 27.77% 28.60% 24.16% 27.48% -
Total Cost 739,574 726,866 689,268 834,566 876,158 858,978 636,316 10.51%
-
Net Worth 433,950 438,638 414,010 360,302 338,102 316,889 285,579 32.07%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 11,779 17,522 - 15,625 10,152 14,642 - -
Div Payout % 30.89% 20.94% - 20.68% 12.73% 18.96% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 433,950 438,638 414,010 360,302 338,102 316,889 285,579 32.07%
NOSH 117,796 116,814 115,002 104,169 101,526 97,615 96,025 14.55%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.90% 10.29% 10.48% 8.30% 8.34% 8.25% 9.51% -
ROE 8.79% 19.08% 19.50% 20.97% 23.58% 24.37% 23.42% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 660.21 693.61 669.55 873.68 941.52 959.06 732.29 -6.65%
EPS 32.37 71.64 70.20 72.52 78.53 79.10 69.64 -39.91%
DPS 10.00 15.00 0.00 15.00 10.00 15.00 0.00 -
NAPS 3.6839 3.755 3.60 3.4588 3.3302 3.2463 2.974 15.29%
Adjusted Per Share Value based on latest NOSH - 110,336
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 54.84 57.13 54.30 64.18 67.40 66.02 49.58 6.93%
EPS 2.69 5.90 5.69 5.33 5.62 5.44 4.72 -31.18%
DPS 0.83 1.24 0.00 1.10 0.72 1.03 0.00 -
NAPS 0.306 0.3093 0.2919 0.2541 0.2384 0.2235 0.2014 32.06%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.25 2.60 2.95 2.88 2.83 2.42 2.30 -
P/RPS 0.34 0.37 0.44 0.33 0.30 0.25 0.31 6.33%
P/EPS 6.95 3.63 4.20 3.97 3.60 3.06 3.30 64.08%
EY 14.39 27.55 23.80 25.18 27.75 32.69 30.28 -39.01%
DY 4.44 5.77 0.00 5.21 3.53 6.20 0.00 -
P/NAPS 0.61 0.69 0.82 0.83 0.85 0.75 0.77 -14.34%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 27/08/04 20/05/04 26/02/04 30/12/03 25/08/03 28/05/03 -
Price 2.27 2.17 2.55 2.88 2.83 2.85 2.37 -
P/RPS 0.34 0.31 0.38 0.33 0.30 0.30 0.32 4.11%
P/EPS 7.01 3.03 3.63 3.97 3.60 3.60 3.40 61.77%
EY 14.26 33.01 27.53 25.18 27.75 27.75 29.38 -38.15%
DY 4.41 6.91 0.00 5.21 3.53 5.26 0.00 -
P/NAPS 0.62 0.58 0.71 0.83 0.85 0.88 0.80 -15.58%

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