[WCT] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 130.93%
YoY- 14.28%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 CAGR
Revenue 368,354 389,073 405,118 468,096 341,563 199,636 201,596 13.03%
PBT 61,559 71,120 62,538 50,905 47,437 29,230 31,951 14.26%
Tax -17,112 -18,566 -20,853 -12,298 -13,653 -8,626 -9,255 13.31%
NP 44,447 52,554 41,685 38,607 33,784 20,604 22,696 14.64%
-
NP to SH 37,863 46,944 41,843 38,607 33,784 20,604 22,696 10.96%
-
Tax Rate 27.80% 26.11% 33.34% 24.16% 28.78% 29.51% 28.97% -
Total Cost 323,907 336,519 363,433 429,489 307,779 179,032 178,900 12.82%
-
Net Worth 563,690 393,935 438,638 316,889 248,018 157,997 189,051 24.87%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 CAGR
Div 15,953 9,848 8,761 7,321 6,720 4,388 4,706 28.17%
Div Payout % 42.13% 20.98% 20.94% 18.96% 19.89% 21.30% 20.74% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 CAGR
Net Worth 563,690 393,935 438,638 316,889 248,018 157,997 189,051 24.87%
NOSH 212,713 131,311 116,814 97,615 96,004 58,517 94,135 18.02%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 CAGR
NP Margin 12.07% 13.51% 10.29% 8.25% 9.89% 10.32% 11.26% -
ROE 6.72% 11.92% 9.54% 12.18% 13.62% 13.04% 12.01% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 CAGR
RPS 173.17 296.30 346.80 479.53 355.78 341.16 214.16 -4.22%
EPS 17.80 24.45 35.82 39.55 35.19 35.21 24.11 -5.98%
DPS 7.50 7.50 7.50 7.50 7.00 7.50 5.00 8.59%
NAPS 2.65 3.00 3.755 3.2463 2.5834 2.70 2.0083 5.80%
Adjusted Per Share Value based on latest NOSH - 97,588
30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 CAGR
RPS 23.62 24.94 25.97 30.01 21.90 12.80 12.92 13.05%
EPS 2.43 3.01 2.68 2.48 2.17 1.32 1.46 10.91%
DPS 1.02 0.63 0.56 0.47 0.43 0.28 0.30 28.25%
NAPS 0.3614 0.2526 0.2812 0.2032 0.159 0.1013 0.1212 24.87%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 -
Price 1.57 1.50 2.60 2.42 2.40 2.00 1.40 -
P/RPS 0.91 0.51 0.75 0.50 0.67 0.59 0.65 7.08%
P/EPS 8.82 4.20 7.26 6.12 6.82 5.68 5.81 8.85%
EY 11.34 23.83 13.78 16.34 14.66 17.61 17.22 -8.14%
DY 4.78 5.00 2.88 3.10 2.92 3.75 3.57 6.11%
P/NAPS 0.59 0.50 0.69 0.75 0.93 0.74 0.70 -3.41%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 CAGR
Date 28/08/06 29/08/05 27/08/04 25/08/03 26/09/02 19/09/00 27/09/01 -
Price 1.66 1.65 2.17 2.85 2.25 1.89 1.35 -
P/RPS 0.96 0.56 0.63 0.59 0.63 0.55 0.63 8.94%
P/EPS 9.33 4.62 6.06 7.21 6.39 5.37 5.60 10.93%
EY 10.72 21.67 16.51 13.88 15.64 18.63 17.86 -9.85%
DY 4.52 4.55 3.46 2.63 3.11 3.97 3.70 4.15%
P/NAPS 0.63 0.55 0.58 0.88 0.87 0.70 0.67 -1.24%

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