[WCT] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 7.13%
YoY- 24.81%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 CAGR
Revenue 1,400,374 816,270 796,309 910,110 703,802 473,856 422,559 22.44%
PBT 149,812 128,723 66,972 104,589 82,903 71,270 56,920 17.76%
Tax -34,608 -33,680 -41,845 -29,045 -23,689 -20,748 -17,363 12.36%
NP 115,204 95,043 25,127 75,544 59,214 50,522 39,557 19.79%
-
NP to SH 88,080 81,311 25,127 76,130 60,997 50,522 39,557 14.48%
-
Tax Rate 23.10% 26.16% 62.48% 27.77% 28.57% 29.11% 30.50% -
Total Cost 1,285,170 721,227 771,182 834,566 644,588 423,334 383,002 22.69%
-
Net Worth 427,503 639,770 436,606 381,631 285,088 217,280 171,136 16.73%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 CAGR
Div 47,985 37,840 53,562 23,787 13,847 11,810 9,074 32.50%
Div Payout % 54.48% 46.54% 213.17% 31.25% 22.70% 23.38% 22.94% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 CAGR
Net Worth 427,503 639,770 436,606 381,631 285,088 217,280 171,136 16.73%
NOSH 213,751 212,548 121,468 110,336 101,817 94,733 93,732 14.94%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 CAGR
NP Margin 8.23% 11.64% 3.16% 8.30% 8.41% 10.66% 9.36% -
ROE 20.60% 12.71% 5.76% 19.95% 21.40% 23.25% 23.11% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 CAGR
RPS 655.14 384.04 655.57 824.85 691.24 500.20 450.81 6.52%
EPS 41.21 38.26 20.69 69.00 59.91 53.33 42.20 -0.40%
DPS 22.50 17.80 44.10 21.56 13.60 12.50 9.68 15.31%
NAPS 2.00 3.01 3.5944 3.4588 2.80 2.2936 1.8258 1.55%
Adjusted Per Share Value based on latest NOSH - 110,336
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 CAGR
RPS 89.78 52.33 51.05 58.35 45.12 30.38 27.09 22.44%
EPS 5.65 5.21 1.61 4.88 3.91 3.24 2.54 14.46%
DPS 3.08 2.43 3.43 1.52 0.89 0.76 0.58 32.59%
NAPS 0.2741 0.4102 0.2799 0.2447 0.1828 0.1393 0.1097 16.73%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 -
Price 2.08 1.12 2.25 2.88 2.42 1.88 1.00 -
P/RPS 0.32 0.29 0.34 0.35 0.35 0.38 0.22 6.53%
P/EPS 5.05 2.93 10.88 4.17 4.04 3.53 2.37 13.63%
EY 19.81 34.16 9.19 23.96 24.76 28.37 42.20 -11.99%
DY 10.82 15.90 19.60 7.49 5.62 6.65 9.68 1.89%
P/NAPS 1.04 0.37 0.63 0.83 0.86 0.82 0.55 11.36%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 CAGR
Date 27/02/07 27/02/06 28/02/05 26/02/04 27/02/03 29/03/02 28/03/01 -
Price 2.70 1.25 2.05 2.88 2.40 2.60 0.87 -
P/RPS 0.41 0.33 0.31 0.35 0.35 0.52 0.19 13.87%
P/EPS 6.55 3.27 9.91 4.17 4.01 4.88 2.06 21.58%
EY 15.26 30.60 10.09 23.96 24.96 20.51 48.51 -17.75%
DY 8.33 14.24 21.51 7.49 5.67 4.81 11.13 -4.77%
P/NAPS 1.35 0.42 0.57 0.83 0.86 1.13 0.48 19.09%

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