[WCT] YoY 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- 30.93%
YoY- 18.07%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 CAGR
Revenue 218,722 176,280 212,618 292,299 202,225 123,960 123,488 12.32%
PBT 27,164 35,476 33,639 27,853 25,883 17,326 17,619 9.20%
Tax -5,860 -8,465 -12,137 -5,964 -7,344 -5,292 -4,584 5.12%
NP 21,304 27,011 21,502 21,889 18,539 12,034 13,035 10.50%
-
NP to SH 17,200 24,134 21,660 21,889 18,539 12,034 13,035 5.80%
-
Tax Rate 21.57% 23.86% 36.08% 21.41% 28.37% 30.54% 26.02% -
Total Cost 197,418 149,269 191,116 270,410 183,686 111,926 110,453 12.53%
-
Net Worth 564,108 420,452 445,417 316,800 248,025 157,957 189,012 24.89%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 CAGR
Div 15,965 10,511 8,896 7,319 6,720 4,387 4,705 28.20%
Div Payout % 92.82% 43.55% 41.07% 33.44% 36.25% 36.46% 36.10% -
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 564,108 420,452 445,417 316,800 248,025 157,957 189,012 24.89%
NOSH 212,871 140,150 118,619 97,588 96,007 58,502 94,115 18.05%
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 9.74% 15.32% 10.11% 7.49% 9.17% 9.71% 10.56% -
ROE 3.05% 5.74% 4.86% 6.91% 7.47% 7.62% 6.90% -
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 102.75 125.78 179.24 299.52 210.64 211.89 131.21 -4.85%
EPS 8.08 14.08 18.26 22.43 19.31 20.57 13.85 -10.37%
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 14.60 11.77 14.19 19.51 13.50 8.27 8.24 12.33%
EPS 1.15 1.61 1.45 1.46 1.24 0.80 0.87 5.83%
DPS 1.07 0.70 0.59 0.49 0.45 0.29 0.31 28.64%
NAPS 0.3765 0.2806 0.2973 0.2115 0.1656 0.1054 0.1262 24.89%
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 1.53 1.19 1.45 0.81 1.14 0.94 1.07 7.54%
P/EPS 19.43 8.71 14.24 10.79 12.43 9.72 10.11 14.20%
EY 5.15 11.48 7.02 9.27 8.05 10.29 9.89 -12.42%
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 1.62 1.31 1.21 0.95 1.07 0.89 1.03 9.64%
P/EPS 20.54 9.58 11.88 12.71 11.65 9.19 9.75 16.35%
EY 4.87 10.44 8.41 7.87 8.58 10.88 10.26 -14.06%
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