[WCT] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -160.41%
YoY- -161.74%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 CAGR
Revenue 630,843 416,327 239,382 178,164 248,822 201,029 128,112 30.91%
PBT 70,618 38,450 28,408 -4,041 32,851 22,247 18,856 24.99%
Tax -7,565 -4,755 -7,584 -9,043 -11,659 -7,437 -5,240 6.40%
NP 63,053 33,695 20,824 -13,084 21,192 14,810 13,616 29.56%
-
NP to SH 38,947 21,958 17,051 -13,084 21,192 15,952 13,616 19.43%
-
Tax Rate 10.71% 12.37% 26.70% - 35.49% 33.43% 27.79% -
Total Cost 567,790 382,632 218,558 191,248 227,630 186,219 114,496 31.07%
-
Net Worth 865,828 573,466 455,503 433,844 363,781 283,269 202,738 27.80%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 CAGR
Div 22,945 15,988 11,387 8,832 - - - -
Div Payout % 58.92% 72.82% 66.79% 0.00% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 CAGR
Net Worth 865,828 573,466 455,503 433,844 363,781 283,269 202,738 27.80%
NOSH 305,946 213,184 151,834 117,767 109,237 103,383 94,424 21.97%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 CAGR
NP Margin 10.00% 8.09% 8.70% -7.34% 8.52% 7.37% 10.63% -
ROE 4.50% 3.83% 3.74% -3.02% 5.83% 5.63% 6.72% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 CAGR
RPS 206.19 195.29 157.66 151.28 227.78 194.45 135.68 7.32%
EPS 12.73 10.30 8.02 -11.11 19.40 15.43 14.42 -2.08%
DPS 7.50 7.50 7.50 7.50 0.00 0.00 0.00 -
NAPS 2.83 2.69 3.00 3.6839 3.3302 2.74 2.1471 4.77%
Adjusted Per Share Value based on latest NOSH - 117,767
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 CAGR
RPS 44.48 29.36 16.88 12.56 17.55 14.18 9.03 30.92%
EPS 2.75 1.55 1.20 -0.92 1.49 1.12 0.96 19.46%
DPS 1.62 1.13 0.80 0.62 0.00 0.00 0.00 -
NAPS 0.6105 0.4044 0.3212 0.3059 0.2565 0.1997 0.143 27.79%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 -
Price 3.85 1.69 1.63 2.25 2.83 2.37 1.69 -
P/RPS 1.87 0.87 1.03 1.49 1.24 1.22 1.25 7.04%
P/EPS 30.24 16.41 14.51 -20.25 14.59 15.36 11.72 17.37%
EY 3.31 6.09 6.89 -4.94 6.86 6.51 8.53 -14.78%
DY 1.95 4.44 4.60 3.33 0.00 0.00 0.00 -
P/NAPS 1.36 0.63 0.54 0.61 0.85 0.86 0.79 9.61%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 CAGR
Date 29/11/07 23/11/06 07/12/05 25/11/04 30/12/03 30/12/02 10/12/01 -
Price 3.97 1.87 1.12 2.27 2.83 2.40 1.82 -
P/RPS 1.93 0.96 0.71 1.50 1.24 1.23 1.34 6.35%
P/EPS 31.19 18.16 9.97 -20.43 14.59 15.55 12.62 16.52%
EY 3.21 5.51 10.03 -4.89 6.86 6.43 7.92 -14.15%
DY 1.89 4.01 6.70 3.30 0.00 0.00 0.00 -
P/NAPS 1.40 0.70 0.37 0.62 0.85 0.88 0.85 8.79%

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