[WCT] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -9.22%
YoY- 13.02%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 816,270 628,455 389,073 212,793 796,309 583,282 405,118 59.32%
PBT 128,723 99,528 71,120 35,644 66,972 58,497 62,538 61.59%
Tax -33,680 -26,150 -18,566 -10,101 -41,845 -29,896 -20,853 37.53%
NP 95,043 73,378 52,554 25,543 25,127 28,601 41,685 72.97%
-
NP to SH 81,311 63,995 46,944 22,810 25,127 28,601 41,843 55.53%
-
Tax Rate 26.16% 26.27% 26.11% 28.34% 62.48% 51.11% 33.34% -
Total Cost 721,227 555,077 336,519 187,250 771,182 554,681 363,433 57.72%
-
Net Worth 514,009 414,654 393,935 367,310 426,423 433,950 438,638 11.11%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 30,354 10,366 9,848 - 43,895 8,834 8,761 128.45%
Div Payout % 37.33% 16.20% 20.98% - 174.69% 30.89% 20.94% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 514,009 414,654 393,935 367,310 426,423 433,950 438,638 11.11%
NOSH 202,366 138,218 131,311 122,436 118,635 117,796 116,814 44.09%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.64% 11.68% 13.51% 12.00% 3.16% 4.90% 10.29% -
ROE 15.82% 15.43% 11.92% 6.21% 5.89% 6.59% 9.54% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 403.36 454.68 296.30 173.80 671.22 495.16 346.80 10.56%
EPS 40.18 32.17 24.45 13.31 21.18 24.28 35.82 7.93%
DPS 15.00 7.50 7.50 0.00 37.00 7.50 7.50 58.53%
NAPS 2.54 3.00 3.00 3.00 3.5944 3.6839 3.755 -22.88%
Adjusted Per Share Value based on latest NOSH - 122,436
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 57.56 44.32 27.44 15.00 56.15 41.13 28.57 59.31%
EPS 5.73 4.51 3.31 1.61 1.77 2.02 2.95 55.48%
DPS 2.14 0.73 0.69 0.00 3.10 0.62 0.62 127.87%
NAPS 0.3625 0.2924 0.2778 0.259 0.3007 0.306 0.3093 11.12%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.12 1.63 1.50 1.72 2.25 2.25 2.60 -
P/RPS 0.28 0.36 0.51 0.99 0.34 0.45 0.75 -48.05%
P/EPS 2.79 3.52 4.20 9.23 10.62 9.27 7.26 -47.04%
EY 35.88 28.40 23.83 10.83 9.41 10.79 13.78 88.93%
DY 13.39 4.60 5.00 0.00 16.44 3.33 2.88 177.78%
P/NAPS 0.44 0.54 0.50 0.57 0.63 0.61 0.69 -25.85%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 07/12/05 29/08/05 31/05/05 28/02/05 25/11/04 27/08/04 -
Price 1.25 1.12 1.65 1.51 2.05 2.27 2.17 -
P/RPS 0.31 0.25 0.56 0.87 0.31 0.46 0.63 -37.59%
P/EPS 3.11 2.42 4.62 8.11 9.68 9.35 6.06 -35.82%
EY 32.14 41.34 21.67 12.34 10.33 10.70 16.51 55.71%
DY 12.00 6.70 4.55 0.00 18.05 3.30 3.46 128.60%
P/NAPS 0.49 0.37 0.55 0.50 0.57 0.62 0.58 -10.60%

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