[WCT] QoQ 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- 28.19%
YoY- 20.73%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 213,027 178,164 212,618 192,500 193,192 248,822 292,299 -18.93%
PBT 8,475 -4,041 33,639 28,899 20,833 32,851 27,853 -54.59%
Tax -11,949 -9,043 -12,137 -8,716 -5,088 -11,659 -5,964 58.59%
NP -3,474 -13,084 21,502 20,183 15,745 21,192 21,889 -
-
NP to SH -3,474 -13,084 21,660 20,183 15,745 21,192 21,889 -
-
Tax Rate 140.99% - 36.08% 30.16% 24.42% 35.49% 21.41% -
Total Cost 216,501 191,248 191,116 172,317 177,447 227,630 270,410 -13.71%
-
Net Worth 436,606 433,844 445,417 414,010 381,631 363,781 316,800 23.72%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 35,833 8,832 8,896 - 8,275 - 7,319 186.94%
Div Payout % 0.00% 0.00% 41.07% - 52.56% - 33.44% -
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 436,606 433,844 445,417 414,010 381,631 363,781 316,800 23.72%
NOSH 121,468 117,767 118,619 115,002 110,336 109,237 97,588 15.63%
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 -1.63% -7.34% 10.11% 10.48% 8.15% 8.52% 7.49% -
ROE -0.80% -3.02% 4.86% 4.88% 4.13% 5.83% 6.91% -
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 175.38 151.28 179.24 167.39 175.09 227.78 299.52 -29.89%
EPS -2.86 -11.11 18.26 17.55 14.27 19.40 22.43 -
DPS 29.50 7.50 7.50 0.00 7.50 0.00 7.50 148.14%
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 15.02 12.56 14.99 13.57 13.62 17.55 20.61 -18.93%
EPS -0.24 -0.92 1.53 1.42 1.11 1.49 1.54 -
DPS 2.53 0.62 0.63 0.00 0.58 0.00 0.52 185.75%
NAPS 0.3079 0.3059 0.3141 0.2919 0.2691 0.2565 0.2234 23.72%
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 1.28 1.49 1.45 1.76 1.64 1.24 0.81 35.48%
P/EPS -78.67 -20.25 14.24 16.81 20.18 14.59 10.79 -
EY -1.27 -4.94 7.02 5.95 4.95 6.86 9.27 -
DY 13.11 3.33 2.88 0.00 2.60 0.00 3.10 160.37%
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 1.17 1.50 1.21 1.52 1.64 1.24 0.95 14.82%
P/EPS -71.68 -20.43 11.88 14.53 20.18 14.59 12.71 -
EY -1.40 -4.89 8.41 6.88 4.95 6.86 7.87 -
DY 14.39 3.30 3.46 0.00 2.60 0.00 2.63 208.91%
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