[WCT] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -73.28%
YoY- 20.73%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 796,309 583,282 405,118 192,500 910,110 716,918 468,096 42.27%
PBT 66,972 58,497 62,538 28,899 104,589 83,756 50,905 19.96%
Tax -41,845 -29,896 -20,853 -8,716 -29,045 -23,957 -12,298 125.38%
NP 25,127 28,601 41,685 20,183 75,544 59,799 38,607 -24.80%
-
NP to SH 25,127 28,601 41,843 20,183 75,544 59,799 38,607 -24.80%
-
Tax Rate 62.48% 51.11% 33.34% 30.16% 27.77% 28.60% 24.16% -
Total Cost 771,182 554,681 363,433 172,317 834,566 657,119 429,489 47.46%
-
Net Worth 426,423 433,950 438,638 414,010 360,302 338,102 316,889 21.77%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 43,895 8,834 8,761 - 15,625 7,614 7,321 228.25%
Div Payout % 174.69% 30.89% 20.94% - 20.68% 12.73% 18.96% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 426,423 433,950 438,638 414,010 360,302 338,102 316,889 21.77%
NOSH 118,635 117,796 116,814 115,002 104,169 101,526 97,615 13.81%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.16% 4.90% 10.29% 10.48% 8.30% 8.34% 8.25% -
ROE 5.89% 6.59% 9.54% 4.88% 20.97% 17.69% 12.18% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 671.22 495.16 346.80 167.39 873.68 706.14 479.53 25.00%
EPS 21.18 24.28 35.82 17.55 72.52 58.90 39.55 -33.92%
DPS 37.00 7.50 7.50 0.00 15.00 7.50 7.50 188.39%
NAPS 3.5944 3.6839 3.755 3.60 3.4588 3.3302 3.2463 6.99%
Adjusted Per Share Value based on latest NOSH - 115,002
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 56.15 41.13 28.57 13.57 64.18 50.55 33.01 42.26%
EPS 1.77 2.02 2.95 1.42 5.33 4.22 2.72 -24.80%
DPS 3.10 0.62 0.62 0.00 1.10 0.54 0.52 227.00%
NAPS 0.3007 0.306 0.3093 0.2919 0.2541 0.2384 0.2235 21.76%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.25 2.25 2.60 2.95 2.88 2.83 2.42 -
P/RPS 0.34 0.45 0.75 1.76 0.33 0.40 0.50 -22.58%
P/EPS 10.62 9.27 7.26 16.81 3.97 4.80 6.12 44.16%
EY 9.41 10.79 13.78 5.95 25.18 20.81 16.34 -30.66%
DY 16.44 3.33 2.88 0.00 5.21 2.65 3.10 202.57%
P/NAPS 0.63 0.61 0.69 0.82 0.83 0.85 0.75 -10.92%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 27/08/04 20/05/04 26/02/04 30/12/03 25/08/03 -
Price 2.05 2.27 2.17 2.55 2.88 2.83 2.85 -
P/RPS 0.31 0.46 0.63 1.52 0.33 0.40 0.59 -34.75%
P/EPS 9.68 9.35 6.06 14.53 3.97 4.80 7.21 21.59%
EY 10.33 10.70 16.51 6.88 25.18 20.81 13.88 -17.80%
DY 18.05 3.30 3.46 0.00 5.21 2.65 2.63 259.04%
P/NAPS 0.57 0.62 0.58 0.71 0.83 0.85 0.88 -25.03%

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