[WCT] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 7.13%
YoY- 24.81%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 776,474 847,132 926,813 910,110 878,128 830,335 740,261 3.22%
PBT 79,330 116,222 110,436 104,589 96,975 86,371 84,401 -4.03%
Tax -34,984 -37,600 -31,427 -29,045 -26,556 -22,334 -23,714 29.49%
NP 44,346 78,622 79,009 75,544 70,419 64,037 60,687 -18.82%
-
NP to SH 44,346 78,622 79,595 76,130 71,060 65,820 62,470 -20.37%
-
Tax Rate 44.10% 32.35% 28.46% 27.77% 27.38% 25.86% 28.10% -
Total Cost 732,128 768,510 847,804 834,566 807,709 766,298 679,574 5.07%
-
Net Worth 433,844 445,417 414,010 381,631 363,781 316,800 285,579 32.05%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 26,004 25,364 23,787 23,787 14,446 14,446 13,847 52.03%
Div Payout % 58.64% 32.26% 29.89% 31.25% 20.33% 21.95% 22.17% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 433,844 445,417 414,010 381,631 363,781 316,800 285,579 32.05%
NOSH 117,767 118,619 115,002 110,336 109,237 97,588 96,025 14.53%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.71% 9.28% 8.52% 8.30% 8.02% 7.71% 8.20% -
ROE 10.22% 17.65% 19.23% 19.95% 19.53% 20.78% 21.87% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 659.33 714.16 805.90 824.85 803.87 850.86 770.90 -9.87%
EPS 37.66 66.28 69.21 69.00 65.05 67.45 65.06 -30.47%
DPS 22.08 21.38 20.68 21.56 13.22 14.80 14.42 32.74%
NAPS 3.6839 3.755 3.60 3.4588 3.3302 3.2463 2.974 15.29%
Adjusted Per Share Value based on latest NOSH - 110,336
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 49.78 54.31 59.42 58.35 56.30 53.23 47.46 3.22%
EPS 2.84 5.04 5.10 4.88 4.56 4.22 4.00 -20.36%
DPS 1.67 1.63 1.52 1.52 0.93 0.93 0.89 51.95%
NAPS 0.2781 0.2856 0.2654 0.2447 0.2332 0.2031 0.1831 32.03%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.25 2.60 2.95 2.88 2.83 2.42 2.30 -
P/RPS 0.34 0.36 0.37 0.35 0.35 0.28 0.30 8.67%
P/EPS 5.98 3.92 4.26 4.17 4.35 3.59 3.54 41.70%
EY 16.74 25.49 23.46 23.96 22.99 27.87 28.29 -29.45%
DY 9.81 8.22 7.01 7.49 4.67 6.12 6.27 34.66%
P/NAPS 0.61 0.69 0.82 0.83 0.85 0.75 0.77 -14.34%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 27/08/04 20/05/04 26/02/04 30/12/03 25/08/03 28/05/03 -
Price 2.27 2.17 2.55 2.88 2.83 2.85 2.37 -
P/RPS 0.34 0.30 0.32 0.35 0.35 0.33 0.31 6.33%
P/EPS 6.03 3.27 3.68 4.17 4.35 4.23 3.64 39.87%
EY 16.59 30.54 27.14 23.96 22.99 23.67 27.45 -28.45%
DY 9.73 9.85 8.11 7.49 4.67 5.19 6.08 36.69%
P/NAPS 0.62 0.58 0.71 0.83 0.85 0.88 0.80 -15.58%

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