[WCT] QoQ 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- -3.18%
YoY- 32.85%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 212,618 192,500 193,192 248,822 292,299 175,797 161,210 20.28%
PBT 33,639 28,899 20,833 32,851 27,853 23,052 13,219 86.49%
Tax -12,137 -8,716 -5,088 -11,659 -5,964 -6,334 -2,599 179.64%
NP 21,502 20,183 15,745 21,192 21,889 16,718 10,620 60.11%
-
NP to SH 21,660 20,183 15,745 21,192 21,889 16,718 11,261 54.72%
-
Tax Rate 36.08% 30.16% 24.42% 35.49% 21.41% 27.48% 19.66% -
Total Cost 191,116 172,317 177,447 227,630 270,410 159,079 150,590 17.23%
-
Net Worth 445,417 414,010 381,631 363,781 316,800 285,579 285,088 34.68%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 8,896 - 8,275 - 7,319 - 7,127 15.94%
Div Payout % 41.07% - 52.56% - 33.44% - 63.29% -
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 445,417 414,010 381,631 363,781 316,800 285,579 285,088 34.68%
NOSH 118,619 115,002 110,336 109,237 97,588 96,025 101,817 10.72%
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 10.11% 10.48% 8.15% 8.52% 7.49% 9.51% 6.59% -
ROE 4.86% 4.88% 4.13% 5.83% 6.91% 5.85% 3.95% -
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 179.24 167.39 175.09 227.78 299.52 183.07 158.33 8.62%
EPS 18.26 17.55 14.27 19.40 22.43 17.41 11.06 39.73%
DPS 7.50 0.00 7.50 0.00 7.50 0.00 7.00 4.71%
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 13.63 12.34 12.39 15.95 18.74 11.27 10.34 20.24%
EPS 1.39 1.29 1.01 1.36 1.40 1.07 0.72 55.10%
DPS 0.57 0.00 0.53 0.00 0.47 0.00 0.46 15.38%
NAPS 0.2856 0.2654 0.2447 0.2332 0.2031 0.1831 0.1828 34.68%
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 1.45 1.76 1.64 1.24 0.81 1.26 1.53 -3.52%
P/EPS 14.24 16.81 20.18 14.59 10.79 13.21 21.88 -24.91%
EY 7.02 5.95 4.95 6.86 9.27 7.57 4.57 33.16%
DY 2.88 0.00 2.60 0.00 3.10 0.00 2.89 -0.23%
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 1.21 1.52 1.64 1.24 0.95 1.29 1.52 -14.11%
P/EPS 11.88 14.53 20.18 14.59 12.71 13.61 21.70 -33.10%
EY 8.41 6.88 4.95 6.86 7.87 7.35 4.61 49.35%
DY 3.46 0.00 2.60 0.00 2.63 0.00 2.92 11.98%
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