[WCT] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 7.96%
YoY- 11.13%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 847,132 926,813 910,110 878,128 830,335 740,261 703,802 13.16%
PBT 116,222 110,436 104,589 96,975 86,371 84,401 82,903 25.28%
Tax -37,600 -31,427 -29,045 -26,556 -22,334 -23,714 -23,689 36.10%
NP 78,622 79,009 75,544 70,419 64,037 60,687 59,214 20.82%
-
NP to SH 78,622 79,595 76,130 71,060 65,820 62,470 60,997 18.45%
-
Tax Rate 32.35% 28.46% 27.77% 27.38% 25.86% 28.10% 28.57% -
Total Cost 768,510 847,804 834,566 807,709 766,298 679,574 644,588 12.44%
-
Net Worth 445,417 414,010 381,631 363,781 316,800 285,579 285,088 34.68%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 25,364 23,787 23,787 14,446 14,446 13,847 13,847 49.76%
Div Payout % 32.26% 29.89% 31.25% 20.33% 21.95% 22.17% 22.70% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 445,417 414,010 381,631 363,781 316,800 285,579 285,088 34.68%
NOSH 118,619 115,002 110,336 109,237 97,588 96,025 101,817 10.72%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 9.28% 8.52% 8.30% 8.02% 7.71% 8.20% 8.41% -
ROE 17.65% 19.23% 19.95% 19.53% 20.78% 21.87% 21.40% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 714.16 805.90 824.85 803.87 850.86 770.90 691.24 2.20%
EPS 66.28 69.21 69.00 65.05 67.45 65.06 59.91 6.97%
DPS 21.38 20.68 21.56 13.22 14.80 14.42 13.60 35.23%
NAPS 3.755 3.60 3.4588 3.3302 3.2463 2.974 2.80 21.63%
Adjusted Per Share Value based on latest NOSH - 109,237
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 54.31 59.42 58.35 56.30 53.23 47.46 45.12 13.16%
EPS 5.04 5.10 4.88 4.56 4.22 4.00 3.91 18.45%
DPS 1.63 1.52 1.52 0.93 0.93 0.89 0.89 49.74%
NAPS 0.2856 0.2654 0.2447 0.2332 0.2031 0.1831 0.1828 34.68%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.60 2.95 2.88 2.83 2.42 2.30 2.42 -
P/RPS 0.36 0.37 0.35 0.35 0.28 0.30 0.35 1.89%
P/EPS 3.92 4.26 4.17 4.35 3.59 3.54 4.04 -1.99%
EY 25.49 23.46 23.96 22.99 27.87 28.29 24.76 1.95%
DY 8.22 7.01 7.49 4.67 6.12 6.27 5.62 28.88%
P/NAPS 0.69 0.82 0.83 0.85 0.75 0.77 0.86 -13.66%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 20/05/04 26/02/04 30/12/03 25/08/03 28/05/03 27/02/03 -
Price 2.17 2.55 2.88 2.83 2.85 2.37 2.40 -
P/RPS 0.30 0.32 0.35 0.35 0.33 0.31 0.35 -9.77%
P/EPS 3.27 3.68 4.17 4.35 4.23 3.64 4.01 -12.72%
EY 30.54 27.14 23.96 22.99 23.67 27.45 24.96 14.41%
DY 9.85 8.11 7.49 4.67 5.19 6.08 5.67 44.56%
P/NAPS 0.58 0.71 0.83 0.85 0.88 0.80 0.86 -23.11%

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