[WCT] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 10.45%
YoY- -65.13%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 CAGR
Revenue 3,151,279 1,801,465 753,109 816,602 926,813 740,261 535,086 34.89%
PBT 313,862 161,696 127,474 73,717 110,436 84,401 78,492 26.36%
Tax -55,620 -32,433 -34,831 -43,230 -31,427 -23,714 -22,386 16.60%
NP 258,242 129,263 92,643 30,487 79,009 60,687 56,106 29.39%
-
NP to SH 176,264 94,600 79,164 27,754 79,595 62,470 56,106 21.31%
-
Tax Rate 17.72% 20.06% 27.32% 58.64% 28.46% 28.10% 28.52% -
Total Cost 2,893,037 1,672,202 660,466 786,115 847,804 679,574 478,980 35.47%
-
Net Worth 1,123,767 435,625 559,091 367,310 414,010 285,579 236,710 30.07%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 CAGR
Div 54,537 47,985 37,840 53,562 23,787 13,847 11,810 29.47%
Div Payout % 30.94% 50.72% 47.80% 192.99% 29.89% 22.17% 21.05% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 CAGR
Net Worth 1,123,767 435,625 559,091 367,310 414,010 285,579 236,710 30.07%
NOSH 754,206 217,812 212,582 122,436 115,002 96,025 96,001 41.62%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 CAGR
NP Margin 8.19% 7.18% 12.30% 3.73% 8.52% 8.20% 10.49% -
ROE 15.69% 21.72% 14.16% 7.56% 19.23% 21.87% 23.70% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 CAGR
RPS 417.83 827.07 354.27 666.96 805.90 770.90 557.37 -4.74%
EPS 23.37 43.43 37.24 22.67 69.21 65.06 58.44 -14.33%
DPS 7.23 22.03 17.80 43.75 20.68 14.42 12.50 -8.82%
NAPS 1.49 2.00 2.63 3.00 3.60 2.974 2.4657 -8.15%
Adjusted Per Share Value based on latest NOSH - 122,436
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 CAGR
RPS 202.03 115.49 48.28 52.35 59.42 47.46 34.30 34.90%
EPS 11.30 6.06 5.08 1.78 5.10 4.00 3.60 21.30%
DPS 3.50 3.08 2.43 3.43 1.52 0.89 0.76 29.41%
NAPS 0.7204 0.2793 0.3584 0.2355 0.2654 0.1831 0.1518 30.06%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 -
Price 3.84 2.95 1.42 1.72 2.95 2.30 2.49 -
P/RPS 0.92 0.36 0.40 0.26 0.37 0.30 0.45 12.83%
P/EPS 16.43 6.79 3.81 7.59 4.26 3.54 4.26 25.59%
EY 6.09 14.72 26.22 13.18 23.46 28.29 23.47 -20.36%
DY 1.88 7.47 12.54 25.43 7.01 6.27 5.02 -15.27%
P/NAPS 2.58 1.48 0.54 0.57 0.82 0.77 1.01 17.15%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 CAGR
Date 15/05/08 29/05/07 25/05/06 31/05/05 20/05/04 28/05/03 27/06/02 -
Price 3.52 3.28 1.68 1.51 2.55 2.37 2.45 -
P/RPS 0.84 0.40 0.47 0.23 0.32 0.31 0.44 11.53%
P/EPS 15.06 7.55 4.51 6.66 3.68 3.64 4.19 24.10%
EY 6.64 13.24 22.17 15.01 27.14 27.45 23.85 -19.41%
DY 2.05 6.72 10.60 28.97 8.11 6.08 5.10 -14.26%
P/NAPS 2.36 1.64 0.64 0.50 0.71 0.80 0.99 15.79%

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