[WCEHB] QoQ TTM Result on 30-Apr-2004 [#1]

Stock
[WCEHB] WCE HOLDINGS BERHAD
Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 20.97%
YoY- 51.22%
Quarter Report
Latest QR
Upcoming QR
WCEHB's Result
WCEHB's Financial Summary
View:
Show?
TTM Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 212,705 216,910 133,823 95,110 221,197 166,501 308,197 -21.81%
PBT 70,152 83,745 59,658 38,368 33,888 14,751 18,785 139.74%
Tax -22,626 -23,940 -16,577 -9,701 -10,191 -5,753 -4,445 194.45%
NP 47,526 59,805 43,081 28,667 23,697 8,998 14,340 121.48%
-
NP to SH 47,526 59,805 43,081 28,667 23,697 8,998 14,340 121.48%
-
Tax Rate 32.25% 28.59% 27.79% 25.28% 30.07% 39.00% 23.66% -
Total Cost 165,179 157,105 90,742 66,443 197,500 157,503 293,857 -31.77%
-
Net Worth 464,307 520,833 504,489 484,258 122,096 0 0 -
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - 3,556 3,556 3,556 3,556 - - -
Div Payout % - 5.95% 8.25% 12.41% 15.01% - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 464,307 520,833 504,489 484,258 122,096 0 0 -
NOSH 464,307 477,828 480,466 465,633 118,540 268,626 268,626 43.78%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 22.34% 27.57% 32.19% 30.14% 10.71% 5.40% 4.65% -
ROE 10.24% 11.48% 8.54% 5.92% 19.41% 0.00% 0.00% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 45.81 45.39 27.85 20.43 186.60 61.98 114.73 -45.62%
EPS 10.24 12.52 8.97 6.16 19.99 3.35 5.34 54.04%
DPS 0.00 0.74 0.74 0.76 3.00 0.00 0.00 -
NAPS 1.00 1.09 1.05 1.04 1.03 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 465,633
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 7.00 7.14 4.41 3.13 7.28 5.48 10.15 -21.85%
EPS 1.57 1.97 1.42 0.94 0.78 0.30 0.47 122.64%
DPS 0.00 0.12 0.12 0.12 0.12 0.00 0.00 -
NAPS 0.1529 0.1715 0.1661 0.1595 0.0402 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 - -
Price 0.61 0.58 0.63 0.87 0.88 1.13 0.00 -
P/RPS 1.33 1.28 2.26 4.26 0.47 1.82 0.00 -
P/EPS 5.96 4.63 7.03 14.13 4.40 33.74 0.00 -
EY 16.78 21.58 14.23 7.08 22.72 2.96 0.00 -
DY 0.00 1.28 1.17 0.88 3.41 0.00 0.00 -
P/NAPS 0.61 0.53 0.60 0.84 0.85 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/03/05 17/12/04 - - - - - -
Price 0.56 0.60 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.22 1.32 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.47 4.79 0.00 0.00 0.00 0.00 0.00 -
EY 18.28 20.86 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 1.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.00 0.00 0.00 0.00 0.00 -

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