[WCT] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 5.36%
YoY- 6.83%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 CAGR
Revenue 795,551 780,264 847,132 830,335 613,823 385,714 424,519 13.62%
PBT 119,162 75,554 116,222 86,371 86,756 54,911 59,641 15.11%
Tax -32,226 -39,558 -37,600 -22,334 -25,146 -18,001 -17,992 12.58%
NP 86,936 35,996 78,622 64,037 61,610 36,910 41,649 16.14%
-
NP to SH 72,230 30,386 78,622 65,820 61,610 36,910 41,649 11.84%
-
Tax Rate 27.04% 52.36% 32.35% 25.86% 28.98% 32.78% 30.17% -
Total Cost 708,615 744,268 768,510 766,298 552,213 348,804 382,870 13.33%
-
Net Worth 564,108 420,452 445,417 316,800 248,025 117,005 189,012 24.89%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 CAGR
Div 43,294 55,177 25,364 14,446 13,825 11,609 9,392 36.44%
Div Payout % 59.94% 181.59% 32.26% 21.95% 22.44% 31.45% 22.55% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 CAGR
Net Worth 564,108 420,452 445,417 316,800 248,025 117,005 189,012 24.89%
NOSH 212,871 140,150 118,619 97,588 96,007 58,502 94,115 18.05%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 CAGR
NP Margin 10.93% 4.61% 9.28% 7.71% 10.04% 9.57% 9.81% -
ROE 12.80% 7.23% 17.65% 20.78% 24.84% 31.55% 22.04% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 CAGR
RPS 373.72 556.73 714.16 850.86 639.35 659.31 451.06 -3.75%
EPS 33.93 21.68 66.28 67.45 64.17 63.09 44.25 -5.25%
DPS 20.34 39.37 21.38 14.80 14.50 20.00 10.00 15.53%
NAPS 2.65 3.00 3.755 3.2463 2.5834 2.00 2.0083 5.80%
Adjusted Per Share Value based on latest NOSH - 97,588
30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 CAGR
RPS 51.00 50.02 54.31 53.23 39.35 24.73 27.22 13.61%
EPS 4.63 1.95 5.04 4.22 3.95 2.37 2.67 11.84%
DPS 2.78 3.54 1.63 0.93 0.89 0.74 0.60 36.58%
NAPS 0.3617 0.2696 0.2856 0.2031 0.159 0.075 0.1212 24.89%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 -
Price 1.57 1.50 2.60 2.42 2.40 2.00 1.40 -
P/RPS 0.42 0.27 0.36 0.28 0.38 0.30 0.31 6.36%
P/EPS 4.63 6.92 3.92 3.59 3.74 3.17 3.16 8.07%
EY 21.61 14.45 25.49 27.87 26.74 31.55 31.61 -7.44%
DY 12.95 26.25 8.22 6.12 6.04 10.00 7.14 12.87%
P/NAPS 0.59 0.50 0.69 0.75 0.93 1.00 0.70 -3.41%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 CAGR
Date 28/08/06 29/08/05 27/08/04 25/08/03 26/09/02 19/09/00 27/09/01 -
Price 1.66 1.65 2.17 2.85 2.25 1.89 1.35 -
P/RPS 0.44 0.30 0.30 0.33 0.35 0.29 0.30 8.09%
P/EPS 4.89 7.61 3.27 4.23 3.51 3.00 3.05 10.07%
EY 20.44 13.14 30.54 23.67 28.52 33.38 32.78 -9.15%
DY 12.25 23.86 9.85 5.19 6.44 10.58 7.41 10.76%
P/NAPS 0.63 0.55 0.58 0.88 0.87 0.95 0.67 -1.24%

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