[WCT] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 73.45%
YoY- -122.06%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 CAGR
Revenue 831,819 615,693 187,815 213,027 193,192 161,210 144,148 34.47%
PBT 82,062 49,803 29,195 8,475 20,833 13,219 20,463 26.45%
Tax -14,595 -12,741 -7,530 -11,949 -5,088 -2,599 -6,253 15.39%
NP 67,467 37,062 21,665 -3,474 15,745 10,620 14,210 30.11%
-
NP to SH 47,941 28,259 17,316 -3,474 15,745 11,261 14,210 22.81%
-
Tax Rate 17.79% 25.58% 25.79% 140.99% 24.42% 19.66% 30.56% -
Total Cost 764,352 578,631 166,150 216,501 177,447 150,590 129,938 34.90%
-
Net Worth 653,147 427,503 639,770 436,606 381,631 285,088 217,280 20.44%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 CAGR
Div 14,695 16,031 15,941 35,833 8,275 7,127 7,104 13.06%
Div Payout % 30.65% 56.73% 92.06% 0.00% 52.56% 63.29% 50.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 CAGR
Net Worth 653,147 427,503 639,770 436,606 381,631 285,088 217,280 20.44%
NOSH 338,966 213,751 212,548 121,468 110,336 101,817 94,733 24.03%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 CAGR
NP Margin 8.11% 6.02% 11.54% -1.63% 8.15% 6.59% 9.86% -
ROE 7.34% 6.61% 2.71% -0.80% 4.13% 3.95% 6.54% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 CAGR
RPS 254.71 288.04 88.36 175.38 175.09 158.33 152.16 9.09%
EPS 6.75 9.91 8.14 -2.86 14.27 11.06 15.00 -12.62%
DPS 4.50 7.50 7.50 29.50 7.50 7.00 7.50 -8.26%
NAPS 2.00 2.00 3.01 3.5944 3.4588 2.80 2.2936 -2.28%
Adjusted Per Share Value based on latest NOSH - 121,468
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 CAGR
RPS 53.33 39.47 12.04 13.66 12.39 10.34 9.24 34.47%
EPS 3.07 1.81 1.11 -0.22 1.01 0.72 0.91 22.81%
DPS 0.94 1.03 1.02 2.30 0.53 0.46 0.46 12.83%
NAPS 0.4187 0.2741 0.4102 0.2799 0.2447 0.1828 0.1393 20.43%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/01/02 -
Price 4.18 2.08 1.12 2.25 2.88 2.42 1.88 -
P/RPS 1.64 0.72 1.27 1.28 1.64 1.53 0.00 -
P/EPS 28.47 15.73 13.75 -78.67 20.18 21.88 0.00 -
EY 3.51 6.36 7.27 -1.27 4.95 4.57 0.00 -
DY 1.08 3.61 6.70 13.11 2.60 2.89 0.00 -
P/NAPS 2.09 1.04 0.37 0.63 0.83 0.86 0.81 17.37%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 CAGR
Date 05/03/08 27/02/07 27/02/06 28/02/05 26/02/04 27/02/03 29/03/02 -
Price 3.74 2.70 1.25 2.05 2.88 2.40 2.60 -
P/RPS 1.47 0.94 1.41 1.17 1.64 1.52 0.00 -
P/EPS 25.48 20.42 15.34 -71.68 20.18 21.70 0.00 -
EY 3.93 4.90 6.52 -1.40 4.95 4.61 0.00 -
DY 1.20 2.78 6.00 14.39 2.60 2.92 0.00 -
P/NAPS 1.87 1.35 0.42 0.57 0.83 0.86 1.13 8.88%

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