[WCT] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 54.89%
YoY- 20.23%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 784,681 628,455 583,282 716,918 542,592 329,708 325,227 16.04%
PBT 100,009 99,528 58,497 83,756 69,685 50,808 42,133 15.72%
Tax -21,867 -26,150 -29,896 -23,957 -21,090 -14,495 -12,596 9.76%
NP 78,142 73,378 28,601 59,799 48,595 36,313 29,537 17.86%
-
NP to SH 59,821 63,995 28,601 59,799 49,737 36,313 29,537 12.66%
-
Tax Rate 21.87% 26.27% 51.11% 28.60% 30.26% 28.53% 29.90% -
Total Cost 706,539 555,077 554,681 657,119 493,997 293,395 295,690 15.85%
-
Net Worth 572,867 414,654 433,950 338,102 269,220 202,776 166,646 23.20%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
Div 15,972 10,366 8,834 7,614 6,877 4,722 - -
Div Payout % 26.70% 16.20% 30.89% 12.73% 13.83% 13.00% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 572,867 414,654 433,950 338,102 269,220 202,776 166,646 23.20%
NOSH 212,961 138,218 117,796 101,526 103,383 94,442 94,007 14.81%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 9.96% 11.68% 4.90% 8.34% 8.96% 11.01% 9.08% -
ROE 10.44% 15.43% 6.59% 17.69% 18.47% 17.91% 17.72% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 368.46 454.68 495.16 706.14 552.22 349.11 345.96 1.07%
EPS 28.09 32.17 24.28 58.90 50.62 38.45 31.42 -1.87%
DPS 7.50 7.50 7.50 7.50 7.00 5.00 0.00 -
NAPS 2.69 3.00 3.6839 3.3302 2.74 2.1471 1.7727 7.30%
Adjusted Per Share Value based on latest NOSH - 109,237
30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 55.33 44.32 41.13 50.55 38.26 23.25 22.93 16.04%
EPS 4.22 4.51 2.02 4.22 3.51 2.56 2.08 12.69%
DPS 1.13 0.73 0.62 0.54 0.48 0.33 0.00 -
NAPS 0.404 0.2924 0.306 0.2384 0.1898 0.143 0.1175 23.20%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 -
Price 1.69 1.63 2.25 2.83 2.37 1.69 1.22 -
P/RPS 0.46 0.36 0.45 0.40 0.43 0.48 0.35 4.72%
P/EPS 6.02 3.52 9.27 4.80 4.68 4.40 3.88 7.70%
EY 16.62 28.40 10.79 20.81 21.36 22.75 25.75 -7.13%
DY 4.44 4.60 3.33 2.65 2.95 2.96 0.00 -
P/NAPS 0.63 0.54 0.61 0.85 0.86 0.79 0.69 -1.52%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
Date 23/11/06 07/12/05 25/11/04 30/12/03 30/12/02 10/12/01 14/12/00 -
Price 1.87 1.12 2.27 2.83 2.40 1.82 0.98 -
P/RPS 0.51 0.25 0.46 0.40 0.43 0.52 0.28 10.66%
P/EPS 6.66 2.42 9.35 4.80 4.74 4.73 3.12 13.67%
EY 15.02 41.34 10.70 20.81 21.09 21.13 32.06 -12.02%
DY 4.01 6.70 3.30 2.65 2.92 2.75 0.00 -
P/NAPS 0.70 0.37 0.62 0.85 0.88 0.85 0.55 4.15%

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