[WCT] YoY 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- -3.18%
YoY- 32.85%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 416,327 239,382 178,164 248,822 201,029 128,112 125,591 22.44%
PBT 38,450 28,408 -4,041 32,851 22,247 18,856 12,903 20.26%
Tax -4,755 -7,584 -9,043 -11,659 -7,437 -5,240 -3,970 3.09%
NP 33,695 20,824 -13,084 21,192 14,810 13,616 8,933 25.14%
-
NP to SH 21,958 17,051 -13,084 21,192 15,952 13,616 8,933 16.41%
-
Tax Rate 12.37% 26.70% - 35.49% 33.43% 27.79% 30.77% -
Total Cost 382,632 218,558 191,248 227,630 186,219 114,496 116,658 22.22%
-
Net Worth 573,466 455,503 433,844 363,781 283,269 202,738 166,689 23.21%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
Div 15,988 11,387 8,832 - - - - -
Div Payout % 72.82% 66.79% 0.00% - - - - -
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 573,466 455,503 433,844 363,781 283,269 202,738 166,689 23.21%
NOSH 213,184 151,834 117,767 109,237 103,383 94,424 94,031 14.83%
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 8.09% 8.70% -7.34% 8.52% 7.37% 10.63% 7.11% -
ROE 3.83% 3.74% -3.02% 5.83% 5.63% 6.72% 5.36% -
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 195.29 157.66 151.28 227.78 194.45 135.68 133.56 6.63%
EPS 10.30 8.02 -11.11 19.40 15.43 14.42 9.50 1.37%
DPS 7.50 7.50 7.50 0.00 0.00 0.00 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 26.69 15.35 11.42 15.95 12.89 8.21 8.05 22.45%
EPS 1.41 1.09 -0.84 1.36 1.02 0.87 0.57 16.53%
DPS 1.03 0.73 0.57 0.00 0.00 0.00 0.00 -
NAPS 0.3677 0.292 0.2781 0.2332 0.1816 0.13 0.1069 23.21%
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 0.87 1.03 1.49 1.24 1.22 1.25 0.91 -0.75%
P/EPS 16.41 14.51 -20.25 14.59 15.36 11.72 12.84 4.23%
EY 6.09 6.89 -4.94 6.86 6.51 8.53 7.79 -4.07%
DY 4.44 4.60 3.33 0.00 0.00 0.00 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 0.96 0.71 1.50 1.24 1.23 1.34 0.73 4.73%
P/EPS 18.16 9.97 -20.43 14.59 15.55 12.62 10.32 10.02%
EY 5.51 10.03 -4.89 6.86 6.43 7.92 9.69 -9.09%
DY 4.01 6.70 3.30 0.00 0.00 0.00 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