[WCT] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 6.87%
YoY- 20.73%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 30/04/01 CAGR
Revenue 2,202,892 598,528 851,172 770,000 703,188 557,352 312,432 39.08%
PBT 185,116 137,580 142,576 115,596 92,208 86,216 57,328 21.89%
Tax -36,308 -45,008 -40,404 -34,864 -25,336 -25,236 -18,684 11.87%
NP 148,808 92,572 102,172 80,732 66,872 60,980 38,644 25.57%
-
NP to SH 108,732 82,652 91,240 80,732 66,872 60,980 38,644 19.09%
-
Tax Rate 19.61% 32.71% 28.34% 30.16% 27.48% 29.27% 32.59% -
Total Cost 2,054,084 505,956 749,000 689,268 636,316 496,372 273,788 40.54%
-
Net Worth 618,587 559,091 367,310 414,010 285,579 236,710 181,416 23.02%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 30/04/01 CAGR
Net Worth 618,587 559,091 367,310 414,010 285,579 236,710 181,416 23.02%
NOSH 217,812 212,582 122,436 115,002 96,025 96,001 93,978 15.25%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 30/04/01 CAGR
NP Margin 6.76% 15.47% 12.00% 10.48% 9.51% 10.94% 12.37% -
ROE 17.58% 14.78% 24.84% 19.50% 23.42% 25.76% 21.30% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 30/04/01 CAGR
RPS 1,011.37 281.55 695.19 669.55 732.29 580.57 332.45 20.67%
EPS 49.92 38.88 53.24 70.20 69.64 63.52 41.12 3.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.84 2.63 3.00 3.60 2.974 2.4657 1.9304 6.73%
Adjusted Per Share Value based on latest NOSH - 115,002
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 30/04/01 CAGR
RPS 141.23 38.37 54.57 49.36 45.08 35.73 20.03 39.08%
EPS 6.97 5.30 5.85 5.18 4.29 3.91 2.48 19.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3966 0.3584 0.2355 0.2654 0.1831 0.1518 0.1163 23.02%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 30/04/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 30/04/01 -
Price 2.95 1.42 1.72 2.95 2.30 2.49 0.90 -
P/RPS 0.29 0.50 0.25 0.44 0.31 0.43 0.27 1.21%
P/EPS 5.91 3.65 2.31 4.20 3.30 3.92 2.19 18.25%
EY 16.92 27.38 43.33 23.80 30.28 25.51 45.69 -15.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.54 0.57 0.82 0.77 1.01 0.47 14.35%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 30/04/01 CAGR
Date 29/05/07 25/05/06 31/05/05 20/05/04 28/05/03 27/06/02 27/06/01 -
Price 3.28 1.68 1.51 2.55 2.37 2.45 1.10 -
P/RPS 0.32 0.60 0.22 0.38 0.32 0.42 0.33 -0.51%
P/EPS 6.57 4.32 2.03 3.63 3.40 3.86 2.68 16.35%
EY 15.22 23.14 49.35 27.53 29.38 25.93 37.38 -14.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.64 0.50 0.71 0.80 0.99 0.57 12.58%

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