[WCT] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 3.66%
YoY- 8.38%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 CAGR
Revenue 2,638,078 736,708 778,146 810,236 936,192 683,126 399,272 31.38%
PBT 261,700 123,118 142,240 125,076 101,810 94,874 58,460 24.19%
Tax -64,488 -34,224 -37,132 -41,706 -24,596 -27,306 -17,252 20.99%
NP 197,212 88,894 105,108 83,370 77,214 67,568 41,208 25.39%
-
NP to SH 121,948 75,726 93,888 83,686 77,214 67,568 41,208 16.98%
-
Tax Rate 24.64% 27.80% 26.11% 33.34% 24.16% 28.78% 29.51% -
Total Cost 2,440,866 647,814 673,038 726,866 858,978 615,558 358,064 31.97%
-
Net Worth 664,687 563,690 393,935 438,638 316,889 248,018 157,997 23.08%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 CAGR
Div 33,234 31,907 19,696 17,522 14,642 13,440 8,777 21.22%
Div Payout % 27.25% 42.13% 20.98% 20.94% 18.96% 19.89% 21.30% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 CAGR
Net Worth 664,687 563,690 393,935 438,638 316,889 248,018 157,997 23.08%
NOSH 221,562 212,713 131,311 116,814 97,615 96,004 58,517 21.22%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 CAGR
NP Margin 7.48% 12.07% 13.51% 10.29% 8.25% 9.89% 10.32% -
ROE 18.35% 13.43% 23.83% 19.08% 24.37% 27.24% 26.08% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 CAGR
RPS 1,190.67 346.34 592.59 693.61 959.06 711.56 682.31 8.38%
EPS 55.04 35.60 48.90 71.64 79.10 70.38 70.42 -3.49%
DPS 15.00 15.00 15.00 15.00 15.00 14.00 15.00 0.00%
NAPS 3.00 2.65 3.00 3.755 3.2463 2.5834 2.70 1.53%
Adjusted Per Share Value based on latest NOSH - 118,619
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 CAGR
RPS 186.02 51.95 54.87 57.13 66.02 48.17 28.15 31.38%
EPS 8.60 5.34 6.62 5.90 5.44 4.76 2.91 16.95%
DPS 2.34 2.25 1.39 1.24 1.03 0.95 0.62 21.16%
NAPS 0.4687 0.3975 0.2778 0.3093 0.2235 0.1749 0.1114 23.08%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 -
Price 3.97 1.57 1.50 2.60 2.42 2.40 2.00 -
P/RPS 0.33 0.45 0.25 0.37 0.25 0.34 0.29 1.88%
P/EPS 7.21 4.41 2.10 3.63 3.06 3.41 2.84 14.41%
EY 13.86 22.68 47.67 27.55 32.69 29.32 35.21 -12.60%
DY 3.78 9.55 10.00 5.77 6.20 5.83 7.50 -9.42%
P/NAPS 1.32 0.59 0.50 0.69 0.75 0.93 0.74 8.72%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 CAGR
Date 29/08/07 28/08/06 29/08/05 27/08/04 25/08/03 26/09/02 19/09/00 -
Price 3.00 1.66 1.65 2.17 2.85 2.25 1.89 -
P/RPS 0.25 0.48 0.28 0.31 0.30 0.32 0.28 -1.62%
P/EPS 5.45 4.66 2.31 3.03 3.60 3.20 2.68 10.80%
EY 18.35 21.45 43.33 33.01 27.75 31.28 37.26 -9.73%
DY 5.00 9.04 9.09 6.91 5.26 6.22 7.94 -6.46%
P/NAPS 1.00 0.63 0.55 0.58 0.88 0.87 0.70 5.29%

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