[WCT] QoQ 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- -160.41%
YoY- -161.74%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
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 176,280 212,793 213,027 178,164 212,618 192,500 193,192 -5.92%
PBT 35,476 35,644 8,475 -4,041 33,639 28,899 20,833 42.64%
Tax -8,465 -10,101 -11,949 -9,043 -12,137 -8,716 -5,088 40.44%
NP 27,011 25,543 -3,474 -13,084 21,502 20,183 15,745 43.35%
-
NP to SH 24,134 22,810 -3,474 -13,084 21,660 20,183 15,745 32.97%
-
Tax Rate 23.86% 28.34% 140.99% - 36.08% 30.16% 24.42% -
Total Cost 149,269 187,250 216,501 191,248 191,116 172,317 177,447 -10.89%
-
Net Worth 420,452 367,310 436,606 433,844 445,417 414,010 381,631 6.67%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 10,511 - 35,833 8,832 8,896 - 8,275 17.30%
Div Payout % 43.55% - 0.00% 0.00% 41.07% - 52.56% -
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 420,452 367,310 436,606 433,844 445,417 414,010 381,631 6.67%
NOSH 140,150 122,436 121,468 117,767 118,619 115,002 110,336 17.30%
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 15.32% 12.00% -1.63% -7.34% 10.11% 10.48% 8.15% -
ROE 5.74% 6.21% -0.80% -3.02% 4.86% 4.88% 4.13% -
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 125.78 173.80 175.38 151.28 179.24 167.39 175.09 -19.80%
EPS 14.08 13.31 -2.86 -11.11 18.26 17.55 14.27 -0.89%
DPS 7.50 0.00 29.50 7.50 7.50 0.00 7.50 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 12.43 15.00 15.02 12.56 14.99 13.57 13.62 -5.91%
EPS 1.70 1.61 -0.24 -0.92 1.53 1.42 1.11 32.90%
DPS 0.74 0.00 2.53 0.62 0.63 0.00 0.58 17.65%
NAPS 0.2965 0.259 0.3079 0.3059 0.3141 0.2919 0.2691 6.68%
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 1.19 0.99 1.28 1.49 1.45 1.76 1.64 -19.26%
P/EPS 8.71 9.23 -78.67 -20.25 14.24 16.81 20.18 -42.91%
EY 11.48 10.83 -1.27 -4.94 7.02 5.95 4.95 75.29%
DY 5.00 0.00 13.11 3.33 2.88 0.00 2.60 54.70%
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 1.31 0.87 1.17 1.50 1.21 1.52 1.64 -13.92%
P/EPS 9.58 8.11 -71.68 -20.43 11.88 14.53 20.18 -39.17%
EY 10.44 12.34 -1.40 -4.89 8.41 6.88 4.95 64.53%
DY 4.55 0.00 14.39 3.30 3.46 0.00 2.60 45.26%
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