[WCT] YoY Cumulative 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- -72.59%
YoY- 9.66%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 149,632 212,793 192,500 175,797 139,338 78,108 75,676 12.20%
PBT 34,395 35,644 28,899 23,052 21,554 14,332 11,904 19.62%
Tax -11,252 -10,101 -8,716 -6,334 -6,309 -4,671 -3,334 22.80%
NP 23,143 25,543 20,183 16,718 15,245 9,661 8,570 18.26%
-
NP to SH 20,663 22,810 20,183 16,718 15,245 9,661 8,570 16.02%
-
Tax Rate 32.71% 28.34% 30.16% 27.48% 29.27% 32.59% 28.01% -
Total Cost 126,489 187,250 172,317 159,079 124,093 68,447 67,106 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 3.70% 6.21% 4.88% 5.85% 6.44% 5.33% 5.71% -
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 70.39 173.80 167.39 183.07 145.14 83.11 129.89 -9.83%
EPS 9.72 13.31 17.55 17.41 15.88 10.28 14.71 -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 9.59 13.64 12.34 11.27 8.93 5.01 4.85 12.20%
EPS 1.32 1.46 1.29 1.07 0.98 0.62 0.55 15.93%
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 2.02 0.99 1.76 1.26 1.72 1.08 1.66 3.37%
P/EPS 14.61 9.23 16.81 13.21 15.68 8.75 14.62 -0.01%
EY 6.85 10.83 5.95 7.57 6.38 11.42 6.84 0.02%
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 2.39 0.87 1.52 1.29 1.69 1.32 1.40 9.45%
P/EPS 17.28 8.11 14.53 13.61 15.43 10.70 12.37 5.80%
EY 5.79 12.34 6.88 7.35 6.48 9.35 8.08 -5.47%
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