[WCT] YoY Cumulative 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- 107.32%
YoY- 8.38%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 CAGR
Revenue 1,319,039 368,354 389,073 405,118 468,096 341,563 199,636 31.38%
PBT 130,850 61,559 71,120 62,538 50,905 47,437 29,230 24.19%
Tax -32,244 -17,112 -18,566 -20,853 -12,298 -13,653 -8,626 20.99%
NP 98,606 44,447 52,554 41,685 38,607 33,784 20,604 25.39%
-
NP to SH 60,974 37,863 46,944 41,843 38,607 33,784 20,604 16.98%
-
Tax Rate 24.64% 27.80% 26.11% 33.34% 24.16% 28.78% 29.51% -
Total Cost 1,220,433 323,907 336,519 363,433 429,489 307,779 179,032 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 16,617 15,953 9,848 8,761 7,321 6,720 4,388 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 9.17% 6.72% 11.92% 9.54% 12.18% 13.62% 13.04% -
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 595.33 173.17 296.30 346.80 479.53 355.78 341.16 8.38%
EPS 27.52 17.80 24.45 35.82 39.55 35.19 35.21 -3.49%
DPS 7.50 7.50 7.50 7.50 7.50 7.00 7.50 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 93.01 25.97 27.44 28.57 33.01 24.09 14.08 31.37%
EPS 4.30 2.67 3.31 2.95 2.72 2.38 1.45 17.01%
DPS 1.17 1.12 0.69 0.62 0.52 0.47 0.31 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 0.67 0.91 0.51 0.75 0.50 0.67 0.59 1.85%
P/EPS 14.43 8.82 4.20 7.26 6.12 6.82 5.68 14.42%
EY 6.93 11.34 23.83 13.78 16.34 14.66 17.61 -12.61%
DY 1.89 4.78 5.00 2.88 3.10 2.92 3.75 -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 0.50 0.96 0.56 0.63 0.59 0.63 0.55 -1.36%
P/EPS 10.90 9.33 4.62 6.06 7.21 6.39 5.37 10.77%
EY 9.17 10.72 21.67 16.51 13.88 15.64 18.63 -9.73%
DY 2.50 4.52 4.55 3.46 2.63 3.11 3.97 -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