[WCT] YoY Annualized 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- -5.25%
YoY- 23.85%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 CAGR
Revenue 1,400,374 816,270 796,309 910,110 703,802 473,856 422,881 22.42%
PBT 149,812 128,723 66,972 104,589 82,904 71,270 57,118 17.69%
Tax -34,608 -33,680 -41,845 -29,045 -23,689 -20,748 -17,363 12.36%
NP 115,204 95,043 25,127 75,544 59,215 50,522 39,755 19.69%
-
NP to SH 88,080 81,311 25,127 75,544 60,998 50,522 39,755 14.38%
-
Tax Rate 23.10% 26.16% 62.48% 27.77% 28.57% 29.11% 30.40% -
Total Cost 1,285,170 721,227 771,182 834,566 644,587 423,334 383,126 22.69%
-
Net Worth 590,461 514,009 426,423 360,302 276,904 217,324 171,341 23.25%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 CAGR
Div 31,974 30,354 43,895 15,625 13,845 11,844 11,717 18.48%
Div Payout % 36.30% 37.33% 174.69% 20.68% 22.70% 23.44% 29.47% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 CAGR
Net Worth 590,461 514,009 426,423 360,302 276,904 217,324 171,341 23.25%
NOSH 213,163 202,366 118,635 104,169 98,894 94,752 93,736 14.89%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 CAGR
NP Margin 8.23% 11.64% 3.16% 8.30% 8.41% 10.66% 9.40% -
ROE 14.92% 15.82% 5.89% 20.97% 22.03% 23.25% 23.20% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 CAGR
RPS 656.95 403.36 671.22 873.68 711.67 500.10 451.14 6.55%
EPS 30.99 40.18 21.18 72.52 61.68 53.32 42.41 -5.16%
DPS 15.00 15.00 37.00 15.00 14.00 12.50 12.50 3.12%
NAPS 2.77 2.54 3.5944 3.4588 2.80 2.2936 1.8279 7.27%
Adjusted Per Share Value based on latest NOSH - 110,336
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 CAGR
RPS 89.78 52.33 51.05 58.35 45.12 30.38 27.11 22.42%
EPS 5.65 5.21 1.61 4.84 3.91 3.24 2.55 14.38%
DPS 2.05 1.95 2.81 1.00 0.89 0.76 0.75 18.52%
NAPS 0.3785 0.3295 0.2734 0.231 0.1775 0.1393 0.1098 23.25%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 -
Price 2.08 1.12 2.25 2.88 2.42 1.88 1.00 -
P/RPS 0.32 0.28 0.34 0.33 0.34 0.38 0.22 6.53%
P/EPS 5.03 2.79 10.62 3.97 3.92 3.44 2.36 13.64%
EY 19.87 35.88 9.41 25.18 25.49 29.08 42.41 -12.02%
DY 7.21 13.39 16.44 5.21 5.79 6.65 12.50 -8.87%
P/NAPS 0.75 0.44 0.63 0.83 0.86 0.81 0.55 5.38%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 CAGR
Date 27/02/07 27/02/06 28/02/05 26/02/04 27/02/03 29/03/02 28/03/01 -
Price 2.70 1.25 2.05 2.88 2.40 2.60 0.87 -
P/RPS 0.41 0.31 0.31 0.33 0.34 0.52 0.19 13.87%
P/EPS 6.53 3.11 9.68 3.97 3.89 4.76 2.05 21.62%
EY 15.30 32.14 10.33 25.18 25.70 21.03 48.75 -17.78%
DY 5.56 12.00 18.05 5.21 5.83 4.81 14.37 -14.82%
P/NAPS 0.97 0.49 0.57 0.83 0.86 1.13 0.48 12.62%

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