[WCT] QoQ TTM 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- -43.6%
YoY- -37.59%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 780,264 816,602 796,309 776,474 847,132 926,813 910,110 -9.76%
PBT 75,554 73,717 66,972 79,330 116,222 110,436 104,589 -19.50%
Tax -39,558 -43,230 -41,845 -34,984 -37,600 -31,427 -29,045 22.89%
NP 35,996 30,487 25,127 44,346 78,622 79,009 75,544 -39.02%
-
NP to SH 30,386 27,754 25,127 44,346 78,622 79,595 76,130 -45.82%
-
Tax Rate 52.36% 58.64% 62.48% 44.10% 32.35% 28.46% 27.77% -
Total Cost 744,268 786,115 771,182 732,128 768,510 847,804 834,566 -7.35%
-
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 55,177 53,562 53,562 26,004 25,364 23,787 23,787 75.32%
Div Payout % 181.59% 192.99% 213.17% 58.64% 32.26% 29.89% 31.25% -
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 4.61% 3.73% 3.16% 5.71% 9.28% 8.52% 8.30% -
ROE 7.23% 7.56% 5.76% 10.22% 17.65% 19.23% 19.95% -
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 556.73 666.96 655.57 659.33 714.16 805.90 824.85 -23.07%
EPS 21.68 22.67 20.69 37.66 66.28 69.21 69.00 -53.81%
DPS 39.37 43.75 44.10 22.08 21.38 20.68 21.56 49.45%
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 50.02 52.35 51.05 49.78 54.31 59.42 58.35 -9.76%
EPS 1.95 1.78 1.61 2.84 5.04 5.10 4.88 -45.77%
DPS 3.54 3.43 3.43 1.67 1.63 1.52 1.52 75.79%
NAPS 0.2696 0.2355 0.2799 0.2781 0.2856 0.2654 0.2447 6.67%
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 0.27 0.26 0.34 0.34 0.36 0.37 0.35 -15.90%
P/EPS 6.92 7.59 10.88 5.98 3.92 4.26 4.17 40.21%
EY 14.45 13.18 9.19 16.74 25.49 23.46 23.96 -28.64%
DY 26.25 25.43 19.60 9.81 8.22 7.01 7.49 130.90%
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 0.30 0.23 0.31 0.34 0.30 0.32 0.35 -9.77%
P/EPS 7.61 6.66 9.91 6.03 3.27 3.68 4.17 49.39%
EY 13.14 15.01 10.09 16.59 30.54 27.14 23.96 -33.02%
DY 23.86 28.97 21.51 9.73 9.85 8.11 7.49 116.65%
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