[WCT] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 9.63%
YoY- 9.66%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 598,528 851,172 770,000 703,188 557,352 312,432 302,704 12.20%
PBT 137,580 142,576 115,596 92,208 86,216 57,328 47,616 19.62%
Tax -45,008 -40,404 -34,864 -25,336 -25,236 -18,684 -13,336 22.80%
NP 92,572 102,172 80,732 66,872 60,980 38,644 34,280 18.26%
-
NP to SH 82,652 91,240 80,732 66,872 60,980 38,644 34,280 16.02%
-
Tax Rate 32.71% 28.34% 30.16% 27.48% 29.27% 32.59% 28.01% -
Total Cost 505,956 749,000 689,268 636,316 496,372 273,788 268,424 11.30%
-
Net Worth 559,091 367,310 414,010 285,579 236,710 181,416 149,977 24.88%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 30/04/01 30/04/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 559,091 367,310 414,010 285,579 236,710 181,416 149,977 24.88%
NOSH 212,582 122,436 115,002 96,025 96,001 93,978 58,259 24.43%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 15.47% 12.00% 10.48% 9.51% 10.94% 12.37% 11.32% -
ROE 14.78% 24.84% 19.50% 23.42% 25.76% 21.30% 22.86% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 281.55 695.19 669.55 732.29 580.57 332.45 519.58 -9.83%
EPS 38.88 53.24 70.20 69.64 63.52 41.12 58.84 -6.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.63 3.00 3.60 2.974 2.4657 1.9304 2.5743 0.36%
Adjusted Per Share Value based on latest NOSH - 96,025
31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 38.37 54.57 49.36 45.08 35.73 20.03 19.41 12.19%
EPS 5.30 5.85 5.18 4.29 3.91 2.48 2.20 16.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3584 0.2355 0.2654 0.1831 0.1518 0.1163 0.0962 24.87%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 30/04/01 30/04/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 30/04/01 28/04/00 -
Price 1.42 1.72 2.95 2.30 2.49 0.90 2.15 -
P/RPS 0.50 0.25 0.44 0.31 0.43 0.27 0.41 3.40%
P/EPS 3.65 2.31 4.20 3.30 3.92 2.19 3.65 0.00%
EY 27.38 43.33 23.80 30.28 25.51 45.69 27.37 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.82 0.77 1.01 0.47 0.84 -7.19%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 30/04/01 30/04/00 CAGR
Date 25/05/06 31/05/05 20/05/04 28/05/03 27/06/02 27/06/01 28/06/00 -
Price 1.68 1.51 2.55 2.37 2.45 1.10 1.82 -
P/RPS 0.60 0.22 0.38 0.32 0.42 0.33 0.35 9.53%
P/EPS 4.32 2.03 3.63 3.40 3.86 2.68 3.09 5.82%
EY 23.14 49.35 27.53 29.38 25.93 37.38 32.33 -5.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.50 0.71 0.80 0.99 0.57 0.71 -1.73%

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