[WCT] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -25.7%
YoY- 39.82%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 CAGR
Revenue 615,693 187,815 213,027 193,192 161,210 144,148 97,332 36.57%
PBT 49,803 29,195 8,475 20,833 13,219 20,463 14,787 22.77%
Tax -12,741 -7,530 -11,949 -5,088 -2,599 -6,253 -4,767 18.07%
NP 37,062 21,665 -3,474 15,745 10,620 14,210 10,020 24.73%
-
NP to SH 28,259 17,316 -3,474 15,745 11,261 14,210 10,020 19.14%
-
Tax Rate 25.58% 25.79% 140.99% 24.42% 19.66% 30.56% 32.24% -
Total Cost 578,631 166,150 216,501 177,447 150,590 129,938 87,312 37.65%
-
Net Worth 427,503 639,770 436,606 381,631 285,088 217,280 171,136 16.73%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 CAGR
Div 16,031 15,941 35,833 8,275 7,127 7,104 4,686 23.10%
Div Payout % 56.73% 92.06% 0.00% 52.56% 63.29% 50.00% 46.77% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 CAGR
Net Worth 427,503 639,770 436,606 381,631 285,088 217,280 171,136 16.73%
NOSH 213,751 212,548 121,468 110,336 101,817 94,733 93,732 14.94%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 CAGR
NP Margin 6.02% 11.54% -1.63% 8.15% 6.59% 9.86% 10.29% -
ROE 6.61% 2.71% -0.80% 4.13% 3.95% 6.54% 5.85% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 CAGR
RPS 288.04 88.36 175.38 175.09 158.33 152.16 103.84 18.81%
EPS 9.91 8.14 -2.86 14.27 11.06 15.00 10.69 -1.27%
DPS 7.50 7.50 29.50 7.50 7.00 7.50 5.00 7.09%
NAPS 2.00 3.01 3.5944 3.4588 2.80 2.2936 1.8258 1.55%
Adjusted Per Share Value based on latest NOSH - 110,336
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 CAGR
RPS 39.47 12.04 13.66 12.39 10.34 9.24 6.24 36.57%
EPS 1.81 1.11 -0.22 1.01 0.72 0.91 0.64 19.20%
DPS 1.03 1.02 2.30 0.53 0.46 0.46 0.30 23.17%
NAPS 0.2741 0.4102 0.2799 0.2447 0.1828 0.1393 0.1097 16.73%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 -
Price 2.08 1.12 2.25 2.88 2.42 1.88 1.00 -
P/RPS 0.72 1.27 1.28 1.64 1.53 0.00 0.96 -4.74%
P/EPS 15.73 13.75 -78.67 20.18 21.88 0.00 9.35 9.18%
EY 6.36 7.27 -1.27 4.95 4.57 0.00 10.69 -8.40%
DY 3.61 6.70 13.11 2.60 2.89 0.00 5.00 -5.35%
P/NAPS 1.04 0.37 0.63 0.83 0.86 0.81 0.55 11.36%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 CAGR
Date 27/02/07 27/02/06 28/02/05 26/02/04 27/02/03 29/03/02 28/03/01 -
Price 2.70 1.25 2.05 2.88 2.40 2.60 0.87 -
P/RPS 0.94 1.41 1.17 1.64 1.52 0.00 0.84 1.91%
P/EPS 20.42 15.34 -71.68 20.18 21.70 0.00 8.14 16.81%
EY 4.90 6.52 -1.40 4.95 4.61 0.00 12.29 -14.39%
DY 2.78 6.00 14.39 2.60 2.92 0.00 5.75 -11.55%
P/NAPS 1.35 0.42 0.57 0.83 0.86 1.13 0.48 19.09%

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