[WCT] YoY Cumulative 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- -73.28%
YoY- 20.73%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 30/04/01 CAGR
Revenue 550,723 149,632 212,793 192,500 175,797 139,338 78,108 39.08%
PBT 46,279 34,395 35,644 28,899 23,052 21,554 14,332 21.89%
Tax -9,077 -11,252 -10,101 -8,716 -6,334 -6,309 -4,671 11.87%
NP 37,202 23,143 25,543 20,183 16,718 15,245 9,661 25.57%
-
NP to SH 27,183 20,663 22,810 20,183 16,718 15,245 9,661 19.09%
-
Tax Rate 19.61% 32.71% 28.34% 30.16% 27.48% 29.27% 32.59% -
Total Cost 513,521 126,489 187,250 172,317 159,079 124,093 68,447 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 4.39% 3.70% 6.21% 4.88% 5.85% 6.44% 5.33% -
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 252.84 70.39 173.80 167.39 183.07 145.14 83.11 20.67%
EPS 12.48 9.72 13.31 17.55 17.41 15.88 10.28 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 35.31 9.59 13.64 12.34 11.27 8.93 5.01 39.07%
EPS 1.74 1.32 1.46 1.29 1.07 0.98 0.62 19.04%
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 1.17 2.02 0.99 1.76 1.26 1.72 1.08 1.36%
P/EPS 23.64 14.61 9.23 16.81 13.21 15.68 8.75 18.27%
EY 4.23 6.85 10.83 5.95 7.57 6.38 11.42 -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 1.30 2.39 0.87 1.52 1.29 1.69 1.32 -0.25%
P/EPS 26.28 17.28 8.11 14.53 13.61 15.43 10.70 16.38%
EY 3.80 5.79 12.34 6.88 7.35 6.48 9.35 -14.10%
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