[WCT] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -31.65%
YoY- -52.17%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 CAGR
Revenue 1,949,882 784,681 628,455 583,282 716,918 542,592 329,708 35.03%
PBT 201,468 100,009 99,528 58,497 83,756 69,685 50,808 26.21%
Tax -39,809 -21,867 -26,150 -29,896 -23,957 -21,090 -14,495 18.61%
NP 161,659 78,142 73,378 28,601 59,799 48,595 36,313 28.70%
-
NP to SH 99,921 59,821 63,995 28,601 59,799 49,737 36,313 18.65%
-
Tax Rate 19.76% 21.87% 26.27% 51.11% 28.60% 30.26% 28.53% -
Total Cost 1,788,223 706,539 555,077 554,681 657,119 493,997 293,395 35.72%
-
Net Worth 845,876 572,867 414,654 433,950 338,102 269,220 202,776 27.29%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 CAGR
Div 22,417 15,972 10,366 8,834 7,614 6,877 4,722 30.10%
Div Payout % 22.43% 26.70% 16.20% 30.89% 12.73% 13.83% 13.00% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 CAGR
Net Worth 845,876 572,867 414,654 433,950 338,102 269,220 202,776 27.29%
NOSH 298,896 212,961 138,218 117,796 101,526 103,383 94,442 21.49%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 CAGR
NP Margin 8.29% 9.96% 11.68% 4.90% 8.34% 8.96% 11.01% -
ROE 11.81% 10.44% 15.43% 6.59% 17.69% 18.47% 17.91% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 CAGR
RPS 652.36 368.46 454.68 495.16 706.14 552.22 349.11 11.14%
EPS 33.43 28.09 32.17 24.28 58.90 50.62 38.45 -2.33%
DPS 7.50 7.50 7.50 7.50 7.50 7.00 5.00 7.09%
NAPS 2.83 2.69 3.00 3.6839 3.3302 2.74 2.1471 4.77%
Adjusted Per Share Value based on latest NOSH - 117,767
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 CAGR
RPS 125.01 50.31 40.29 37.39 45.96 34.79 21.14 35.02%
EPS 6.41 3.84 4.10 1.83 3.83 3.19 2.33 18.64%
DPS 1.44 1.02 0.66 0.57 0.49 0.44 0.30 30.35%
NAPS 0.5423 0.3673 0.2658 0.2782 0.2168 0.1726 0.13 27.29%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 -
Price 3.85 1.69 1.63 2.25 2.83 2.37 1.69 -
P/RPS 0.59 0.46 0.36 0.45 0.40 0.43 0.48 3.54%
P/EPS 11.52 6.02 3.52 9.27 4.80 4.68 4.40 17.66%
EY 8.68 16.62 28.40 10.79 20.81 21.36 22.75 -15.02%
DY 1.95 4.44 4.60 3.33 2.65 2.95 2.96 -6.80%
P/NAPS 1.36 0.63 0.54 0.61 0.85 0.86 0.79 9.61%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 CAGR
Date 29/11/07 23/11/06 07/12/05 25/11/04 30/12/03 30/12/02 10/12/01 -
Price 3.97 1.87 1.12 2.27 2.83 2.40 1.82 -
P/RPS 0.61 0.51 0.25 0.46 0.40 0.43 0.52 2.73%
P/EPS 11.88 6.66 2.42 9.35 4.80 4.74 4.73 16.83%
EY 8.42 15.02 41.34 10.70 20.81 21.09 21.13 -14.39%
DY 1.89 4.01 6.70 3.30 2.65 2.92 2.75 -6.14%
P/NAPS 1.40 0.70 0.37 0.62 0.85 0.88 0.85 8.79%

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