[WCT] QoQ 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- 756.59%
YoY- 13.02%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 187,815 239,382 176,280 212,793 213,027 178,164 212,618 -7.91%
PBT 29,195 28,408 35,476 35,644 8,475 -4,041 33,639 -8.99%
Tax -7,530 -7,584 -8,465 -10,101 -11,949 -9,043 -12,137 -27.19%
NP 21,665 20,824 27,011 25,543 -3,474 -13,084 21,502 0.50%
-
NP to SH 17,316 17,051 24,134 22,810 -3,474 -13,084 21,660 -13.82%
-
Tax Rate 25.79% 26.70% 23.86% 28.34% 140.99% - 36.08% -
Total Cost 166,150 218,558 149,269 187,250 216,501 191,248 191,116 -8.88%
-
Net Worth 639,770 455,503 420,452 367,310 436,606 433,844 445,417 27.21%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 15,941 11,387 10,511 - 35,833 8,832 8,896 47.37%
Div Payout % 92.06% 66.79% 43.55% - 0.00% 0.00% 41.07% -
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 639,770 455,503 420,452 367,310 436,606 433,844 445,417 27.21%
NOSH 212,548 151,834 140,150 122,436 121,468 117,767 118,619 47.36%
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 11.54% 8.70% 15.32% 12.00% -1.63% -7.34% 10.11% -
ROE 2.71% 3.74% 5.74% 6.21% -0.80% -3.02% 4.86% -
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 88.36 157.66 125.78 173.80 175.38 151.28 179.24 -37.51%
EPS 8.14 8.02 14.08 13.31 -2.86 -11.11 18.26 -41.55%
DPS 7.50 7.50 7.50 0.00 29.50 7.50 7.50 0.00%
NAPS 3.01 3.00 3.00 3.00 3.5944 3.6839 3.755 -13.67%
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 12.04 15.35 11.30 13.64 13.66 11.42 13.63 -7.91%
EPS 1.11 1.09 1.55 1.46 -0.22 -0.84 1.39 -13.89%
DPS 1.02 0.73 0.67 0.00 2.30 0.57 0.57 47.23%
NAPS 0.4102 0.292 0.2696 0.2355 0.2799 0.2781 0.2856 27.21%
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 1.27 1.03 1.19 0.99 1.28 1.49 1.45 -8.43%
P/EPS 13.75 14.51 8.71 9.23 -78.67 -20.25 14.24 -2.30%
EY 7.27 6.89 11.48 10.83 -1.27 -4.94 7.02 2.35%
DY 6.70 4.60 5.00 0.00 13.11 3.33 2.88 75.30%
P/NAPS 0.37 0.54 0.50 0.57 0.63 0.61 0.69 -33.92%
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 1.41 0.71 1.31 0.87 1.17 1.50 1.21 10.70%
P/EPS 15.34 9.97 9.58 8.11 -71.68 -20.43 11.88 18.52%
EY 6.52 10.03 10.44 12.34 -1.40 -4.89 8.41 -15.56%
DY 6.00 6.70 4.55 0.00 14.39 3.30 3.46 44.19%
P/NAPS 0.42 0.37 0.55 0.50 0.57 0.62 0.58 -19.31%

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