[WCT] QoQ Cumulative 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- 54.89%
YoY- 20.23%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 405,118 192,500 910,110 716,918 468,096 175,797 703,802 -30.82%
PBT 62,538 28,899 104,589 83,756 50,905 23,052 82,904 -17.14%
Tax -20,853 -8,716 -29,045 -23,957 -12,298 -6,334 -23,689 -8.15%
NP 41,685 20,183 75,544 59,799 38,607 16,718 59,215 -20.88%
-
NP to SH 41,843 20,183 75,544 59,799 38,607 16,718 60,998 -22.23%
-
Tax Rate 33.34% 30.16% 27.77% 28.60% 24.16% 27.48% 28.57% -
Total Cost 363,433 172,317 834,566 657,119 429,489 159,079 644,587 -31.77%
-
Net Worth 438,638 414,010 360,302 338,102 316,889 285,579 276,904 35.92%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 8,761 - 15,625 7,614 7,321 - 13,845 -26.31%
Div Payout % 20.94% - 20.68% 12.73% 18.96% - 22.70% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 438,638 414,010 360,302 338,102 316,889 285,579 276,904 35.92%
NOSH 116,814 115,002 104,169 101,526 97,615 96,025 98,894 11.75%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 10.29% 10.48% 8.30% 8.34% 8.25% 9.51% 8.41% -
ROE 9.54% 4.88% 20.97% 17.69% 12.18% 5.85% 22.03% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 346.80 167.39 873.68 706.14 479.53 183.07 711.67 -38.10%
EPS 35.82 17.55 72.52 58.90 39.55 17.41 61.68 -30.41%
DPS 7.50 0.00 15.00 7.50 7.50 0.00 14.00 -34.06%
NAPS 3.755 3.60 3.4588 3.3302 3.2463 2.974 2.80 21.63%
Adjusted Per Share Value based on latest NOSH - 109,237
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 25.97 12.34 58.35 45.96 30.01 11.27 45.12 -30.82%
EPS 2.68 1.29 4.84 3.83 2.48 1.07 3.91 -22.27%
DPS 0.56 0.00 1.00 0.49 0.47 0.00 0.89 -26.59%
NAPS 0.2812 0.2654 0.231 0.2168 0.2032 0.1831 0.1775 35.93%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.60 2.95 2.88 2.83 2.42 2.30 2.42 -
P/RPS 0.75 1.76 0.33 0.40 0.50 1.26 0.34 69.53%
P/EPS 7.26 16.81 3.97 4.80 6.12 13.21 3.92 50.86%
EY 13.78 5.95 25.18 20.81 16.34 7.57 25.49 -33.66%
DY 2.88 0.00 5.21 2.65 3.10 0.00 5.79 -37.24%
P/NAPS 0.69 0.82 0.83 0.85 0.75 0.77 0.86 -13.66%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 20/05/04 26/02/04 30/12/03 25/08/03 28/05/03 27/02/03 -
Price 2.17 2.55 2.88 2.83 2.85 2.37 2.40 -
P/RPS 0.63 1.52 0.33 0.40 0.59 1.29 0.34 50.91%
P/EPS 6.06 14.53 3.97 4.80 7.21 13.61 3.89 34.42%
EY 16.51 6.88 25.18 20.81 13.88 7.35 25.70 -25.56%
DY 3.46 0.00 5.21 2.65 2.63 0.00 5.83 -29.40%
P/NAPS 0.58 0.71 0.83 0.85 0.88 0.80 0.86 -23.11%

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