[WCT] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 263.12%
YoY- 13.02%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 CAGR
Revenue 3,681,204 2,202,892 598,528 851,172 770,000 703,188 557,352 37.53%
PBT 306,444 185,116 137,580 142,576 115,596 92,208 86,216 23.87%
Tax -41,172 -36,308 -45,008 -40,404 -34,864 -25,336 -25,236 8.61%
NP 265,272 148,808 92,572 102,172 80,732 66,872 60,980 28.17%
-
NP to SH 222,340 108,732 82,652 91,240 80,732 66,872 60,980 24.40%
-
Tax Rate 13.44% 19.61% 32.71% 28.34% 30.16% 27.48% 29.27% -
Total Cost 3,415,932 2,054,084 505,956 749,000 689,268 636,316 496,372 38.49%
-
Net Worth 1,123,767 618,587 559,091 367,310 414,010 285,579 236,710 30.07%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 CAGR
Net Worth 1,123,767 618,587 559,091 367,310 414,010 285,579 236,710 30.07%
NOSH 754,206 217,812 212,582 122,436 115,002 96,025 96,001 41.62%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 CAGR
NP Margin 7.21% 6.76% 15.47% 12.00% 10.48% 9.51% 10.94% -
ROE 19.79% 17.58% 14.78% 24.84% 19.50% 23.42% 25.76% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 CAGR
RPS 488.09 1,011.37 281.55 695.19 669.55 732.29 580.57 -2.88%
EPS 29.48 49.92 38.88 53.24 70.20 69.64 63.52 -12.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 2.84 2.63 3.00 3.60 2.974 2.4657 -8.15%
Adjusted Per Share Value based on latest NOSH - 122,436
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 CAGR
RPS 236.00 141.23 38.37 54.57 49.36 45.08 35.73 37.53%
EPS 14.25 6.97 5.30 5.85 5.18 4.29 3.91 24.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7204 0.3966 0.3584 0.2355 0.2654 0.1831 0.1518 30.06%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 -
Price 3.84 2.95 1.42 1.72 2.95 2.30 2.49 -
P/RPS 0.79 0.29 0.50 0.25 0.44 0.31 0.43 10.81%
P/EPS 13.03 5.91 3.65 2.31 4.20 3.30 3.92 22.48%
EY 7.68 16.92 27.38 43.33 23.80 30.28 25.51 -18.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 1.04 0.54 0.57 0.82 0.77 1.01 17.15%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 CAGR
Date 15/05/08 29/05/07 25/05/06 31/05/05 20/05/04 28/05/03 27/06/02 -
Price 3.52 3.28 1.68 1.51 2.55 2.37 2.45 -
P/RPS 0.72 0.32 0.60 0.22 0.38 0.32 0.42 9.52%
P/EPS 11.94 6.57 4.32 2.03 3.63 3.40 3.86 21.00%
EY 8.38 15.22 23.14 49.35 27.53 29.38 25.93 -17.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 1.15 0.64 0.50 0.71 0.80 0.99 15.79%

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