[WCEHB] QoQ Quarter Result on 31-Jan-2004 [#4]

Stock
[WCEHB] WCE HOLDINGS BERHAD
Announcement Date
25-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WCEHB's Result
WCEHB's Financial Summary
View:
Show?
Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 CAGR
Revenue 83,087 38,713 40,414 46,862 0 0 166,501 -40.47%
PBT 24,087 21,290 19,232 20,338 0 0 14,752 44.19%
Tax -7,363 -6,876 -5,263 -5,639 0 0 -5,753 20.22%
NP 16,724 14,414 13,969 14,699 0 0 8,999 58.81%
-
NP to SH 16,724 14,414 13,969 14,699 0 0 8,999 58.81%
-
Tax Rate 30.57% 32.30% 27.37% 27.73% - - 39.00% -
Total Cost 66,363 24,299 26,445 32,163 0 0 157,502 -47.54%
-
Net Worth 520,833 504,489 484,258 122,096 0 0 687,684 -18.73%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 CAGR
Div - 14,413 - - - - - -
Div Payout % - 100.00% - - - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 CAGR
Net Worth 520,833 504,489 484,258 122,096 0 0 687,684 -18.73%
NOSH 477,828 480,466 465,633 118,540 268,626 268,626 268,626 53.70%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 CAGR
NP Margin 20.13% 37.23% 34.56% 31.37% 0.00% 0.00% 5.40% -
ROE 3.21% 2.86% 2.88% 12.04% 0.00% 0.00% 1.31% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 CAGR
RPS 17.39 8.06 8.68 39.53 0.00 0.00 61.98 -61.27%
EPS 3.50 3.00 3.00 12.40 0.00 0.00 3.35 3.32%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.05 1.04 1.03 0.00 0.00 2.56 -47.12%
Adjusted Per Share Value based on latest NOSH - 118,540
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 CAGR
RPS 2.52 1.17 1.22 1.42 0.00 0.00 5.05 -40.48%
EPS 0.51 0.44 0.42 0.45 0.00 0.00 0.27 60.75%
DPS 0.00 0.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1578 0.1529 0.1467 0.037 0.00 0.00 0.2084 -18.74%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 - - -
Price 0.58 0.63 0.87 0.88 1.13 0.00 0.00 -
P/RPS 3.34 7.82 10.02 2.23 0.00 0.00 0.00 -
P/EPS 16.57 21.00 29.00 7.10 0.00 0.00 0.00 -
EY 6.03 4.76 3.45 14.09 0.00 0.00 0.00 -
DY 0.00 4.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.84 0.85 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/06/03 CAGR
Date 17/12/04 24/09/04 28/06/04 25/03/04 - - 27/08/03 -
Price 0.60 0.63 0.69 0.95 0.00 0.00 0.00 -
P/RPS 3.45 7.82 7.95 2.40 0.00 0.00 0.00 -
P/EPS 17.14 21.00 23.00 7.66 0.00 0.00 0.00 -
EY 5.83 4.76 4.35 13.05 0.00 0.00 0.00 -
DY 0.00 4.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.66 0.92 0.00 0.00 0.00 -

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