[WCT] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -43.34%
YoY- -66.99%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 841,482 780,264 816,602 796,309 776,474 847,132 926,813 -6.23%
PBT 108,003 75,554 73,717 66,972 79,330 116,222 110,436 -1.47%
Tax -38,099 -39,558 -43,230 -41,845 -34,984 -37,600 -31,427 13.68%
NP 69,904 35,996 30,487 25,127 44,346 78,622 79,009 -7.83%
-
NP to SH 60,521 30,386 27,754 25,127 44,346 78,622 79,595 -16.67%
-
Tax Rate 35.28% 52.36% 58.64% 62.48% 44.10% 32.35% 28.46% -
Total Cost 771,578 744,268 786,115 771,182 732,128 768,510 847,804 -6.08%
-
Net Worth 455,503 420,452 367,310 436,606 433,844 445,417 414,010 6.56%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 57,732 55,177 53,562 53,562 26,004 25,364 23,787 80.50%
Div Payout % 95.39% 181.59% 192.99% 213.17% 58.64% 32.26% 29.89% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 455,503 420,452 367,310 436,606 433,844 445,417 414,010 6.56%
NOSH 151,834 140,150 122,436 121,468 117,767 118,619 115,002 20.32%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 8.31% 4.61% 3.73% 3.16% 5.71% 9.28% 8.52% -
ROE 13.29% 7.23% 7.56% 5.76% 10.22% 17.65% 19.23% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 554.21 556.73 666.96 655.57 659.33 714.16 805.90 -22.07%
EPS 39.86 21.68 22.67 20.69 37.66 66.28 69.21 -30.75%
DPS 38.02 39.37 43.75 44.10 22.08 21.38 20.68 50.01%
NAPS 3.00 3.00 3.00 3.5944 3.6839 3.755 3.60 -11.43%
Adjusted Per Share Value based on latest NOSH - 121,468
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 53.95 50.02 52.35 51.05 49.78 54.31 59.42 -6.22%
EPS 3.88 1.95 1.78 1.61 2.84 5.04 5.10 -16.64%
DPS 3.70 3.54 3.43 3.43 1.67 1.63 1.52 80.85%
NAPS 0.292 0.2696 0.2355 0.2799 0.2781 0.2856 0.2654 6.56%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.63 1.50 1.72 2.25 2.25 2.60 2.95 -
P/RPS 0.29 0.27 0.26 0.34 0.34 0.36 0.37 -14.97%
P/EPS 4.09 6.92 7.59 10.88 5.98 3.92 4.26 -2.67%
EY 24.45 14.45 13.18 9.19 16.74 25.49 23.46 2.79%
DY 23.33 26.25 25.43 19.60 9.81 8.22 7.01 122.74%
P/NAPS 0.54 0.50 0.57 0.63 0.61 0.69 0.82 -24.28%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 07/12/05 29/08/05 31/05/05 28/02/05 25/11/04 27/08/04 20/05/04 -
Price 1.12 1.65 1.51 2.05 2.27 2.17 2.55 -
P/RPS 0.20 0.30 0.23 0.31 0.34 0.30 0.32 -26.87%
P/EPS 2.81 7.61 6.66 9.91 6.03 3.27 3.68 -16.44%
EY 35.59 13.14 15.01 10.09 16.59 30.54 27.14 19.78%
DY 33.95 23.86 28.97 21.51 9.73 9.85 8.11 159.51%
P/NAPS 0.37 0.55 0.50 0.57 0.62 0.58 0.71 -35.21%

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