[WCT] QoQ Cumulative 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- -31.65%
YoY- -52.17%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 389,073 212,793 796,309 583,282 405,118 192,500 910,110 -43.28%
PBT 71,120 35,644 66,972 58,497 62,538 28,899 104,589 -22.69%
Tax -18,566 -10,101 -41,845 -29,896 -20,853 -8,716 -29,045 -25.81%
NP 52,554 25,543 25,127 28,601 41,685 20,183 75,544 -21.50%
-
NP to SH 46,944 22,810 25,127 28,601 41,843 20,183 75,544 -27.20%
-
Tax Rate 26.11% 28.34% 62.48% 51.11% 33.34% 30.16% 27.77% -
Total Cost 336,519 187,250 771,182 554,681 363,433 172,317 834,566 -45.45%
-
Net Worth 393,935 367,310 426,423 433,950 438,638 414,010 360,302 6.13%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 9,848 - 43,895 8,834 8,761 - 15,625 -26.50%
Div Payout % 20.98% - 174.69% 30.89% 20.94% - 20.68% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 393,935 367,310 426,423 433,950 438,638 414,010 360,302 6.13%
NOSH 131,311 122,436 118,635 117,796 116,814 115,002 104,169 16.70%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 13.51% 12.00% 3.16% 4.90% 10.29% 10.48% 8.30% -
ROE 11.92% 6.21% 5.89% 6.59% 9.54% 4.88% 20.97% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 296.30 173.80 671.22 495.16 346.80 167.39 873.68 -51.40%
EPS 24.45 13.31 21.18 24.28 35.82 17.55 72.52 -51.59%
DPS 7.50 0.00 37.00 7.50 7.50 0.00 15.00 -37.03%
NAPS 3.00 3.00 3.5944 3.6839 3.755 3.60 3.4588 -9.05%
Adjusted Per Share Value based on latest NOSH - 117,767
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 24.94 13.64 51.05 37.39 25.97 12.34 58.35 -43.28%
EPS 3.01 1.46 1.61 1.83 2.68 1.29 4.84 -27.16%
DPS 0.63 0.00 2.81 0.57 0.56 0.00 1.00 -26.53%
NAPS 0.2526 0.2355 0.2734 0.2782 0.2812 0.2654 0.231 6.14%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.50 1.72 2.25 2.25 2.60 2.95 2.88 -
P/RPS 0.51 0.99 0.34 0.45 0.75 1.76 0.33 33.70%
P/EPS 4.20 9.23 10.62 9.27 7.26 16.81 3.97 3.82%
EY 23.83 10.83 9.41 10.79 13.78 5.95 25.18 -3.61%
DY 5.00 0.00 16.44 3.33 2.88 0.00 5.21 -2.70%
P/NAPS 0.50 0.57 0.63 0.61 0.69 0.82 0.83 -28.69%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 31/05/05 28/02/05 25/11/04 27/08/04 20/05/04 26/02/04 -
Price 1.65 1.51 2.05 2.27 2.17 2.55 2.88 -
P/RPS 0.56 0.87 0.31 0.46 0.63 1.52 0.33 42.31%
P/EPS 4.62 8.11 9.68 9.35 6.06 14.53 3.97 10.64%
EY 21.67 12.34 10.33 10.70 16.51 6.88 25.18 -9.53%
DY 4.55 0.00 18.05 3.30 3.46 0.00 5.21 -8.64%
P/NAPS 0.55 0.50 0.57 0.62 0.58 0.71 0.83 -24.01%

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