[WCT] QoQ Cumulative Quarter 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- 26.33%
YoY- 23.85%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 583,282 405,118 192,500 910,110 716,918 468,096 175,797 121.97%
PBT 58,497 62,538 28,899 104,589 83,756 50,905 23,052 85.72%
Tax -29,896 -20,853 -8,716 -29,045 -23,957 -12,298 -6,334 180.58%
NP 28,601 41,685 20,183 75,544 59,799 38,607 16,718 42.90%
-
NP to SH 28,601 41,843 20,183 75,544 59,799 38,607 16,718 42.90%
-
Tax Rate 51.11% 33.34% 30.16% 27.77% 28.60% 24.16% 27.48% -
Total Cost 554,681 363,433 172,317 834,566 657,119 429,489 159,079 129.42%
-
Net Worth 433,950 438,638 414,010 360,302 338,102 316,889 285,579 32.07%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 8,834 8,761 - 15,625 7,614 7,321 - -
Div Payout % 30.89% 20.94% - 20.68% 12.73% 18.96% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 433,950 438,638 414,010 360,302 338,102 316,889 285,579 32.07%
NOSH 117,796 116,814 115,002 104,169 101,526 97,615 96,025 14.55%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.90% 10.29% 10.48% 8.30% 8.34% 8.25% 9.51% -
ROE 6.59% 9.54% 4.88% 20.97% 17.69% 12.18% 5.85% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 495.16 346.80 167.39 873.68 706.14 479.53 183.07 93.77%
EPS 24.28 35.82 17.55 72.52 58.90 39.55 17.41 24.74%
DPS 7.50 7.50 0.00 15.00 7.50 7.50 0.00 -
NAPS 3.6839 3.755 3.60 3.4588 3.3302 3.2463 2.974 15.29%
Adjusted Per Share Value based on latest NOSH - 110,336
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 37.39 25.97 12.34 58.35 45.96 30.01 11.27 121.95%
EPS 1.83 2.68 1.29 4.84 3.83 2.48 1.07 42.87%
DPS 0.57 0.56 0.00 1.00 0.49 0.47 0.00 -
NAPS 0.2782 0.2812 0.2654 0.231 0.2168 0.2032 0.1831 32.06%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.25 2.60 2.95 2.88 2.83 2.42 2.30 -
P/RPS 0.45 0.75 1.76 0.33 0.40 0.50 1.26 -49.56%
P/EPS 9.27 7.26 16.81 3.97 4.80 6.12 13.21 -20.98%
EY 10.79 13.78 5.95 25.18 20.81 16.34 7.57 26.57%
DY 3.33 2.88 0.00 5.21 2.65 3.10 0.00 -
P/NAPS 0.61 0.69 0.82 0.83 0.85 0.75 0.77 -14.34%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 27/08/04 20/05/04 26/02/04 30/12/03 25/08/03 28/05/03 -
Price 2.27 2.17 2.55 2.88 2.83 2.85 2.37 -
P/RPS 0.46 0.63 1.52 0.33 0.40 0.59 1.29 -49.61%
P/EPS 9.35 6.06 14.53 3.97 4.80 7.21 13.61 -22.08%
EY 10.70 16.51 6.88 25.18 20.81 13.88 7.35 28.36%
DY 3.30 3.46 0.00 5.21 2.65 2.63 0.00 -
P/NAPS 0.62 0.58 0.71 0.83 0.85 0.88 0.80 -15.58%

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