[WCT] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -1.22%
YoY- 19.45%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 CAGR
Revenue 2,351,059 795,551 780,264 847,132 830,335 613,823 385,714 29.85%
PBT 219,103 119,162 75,554 116,222 86,371 86,756 54,911 22.14%
Tax -49,740 -32,226 -39,558 -37,600 -22,334 -25,146 -18,001 15.82%
NP 169,363 86,936 35,996 78,622 64,037 61,610 36,910 24.63%
-
NP to SH 111,191 72,230 30,386 78,622 65,820 61,610 36,910 17.28%
-
Tax Rate 22.70% 27.04% 52.36% 32.35% 25.86% 28.98% 32.78% -
Total Cost 2,181,696 708,615 744,268 768,510 766,298 552,213 348,804 30.34%
-
Net Worth 675,819 564,108 420,452 445,417 316,800 248,025 117,005 28.85%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 CAGR
Div 48,915 43,294 55,177 25,364 14,446 13,825 11,609 23.11%
Div Payout % 43.99% 59.94% 181.59% 32.26% 21.95% 22.44% 31.45% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 CAGR
Net Worth 675,819 564,108 420,452 445,417 316,800 248,025 117,005 28.85%
NOSH 225,273 212,871 140,150 118,619 97,588 96,007 58,502 21.51%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 CAGR
NP Margin 7.20% 10.93% 4.61% 9.28% 7.71% 10.04% 9.57% -
ROE 16.45% 12.80% 7.23% 17.65% 20.78% 24.84% 31.55% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 CAGR
RPS 1,043.65 373.72 556.73 714.16 850.86 639.35 659.31 6.86%
EPS 49.36 33.93 21.68 66.28 67.45 64.17 63.09 -3.48%
DPS 21.71 20.34 39.37 21.38 14.80 14.50 20.00 1.19%
NAPS 3.00 2.65 3.00 3.755 3.2463 2.5834 2.00 6.03%
Adjusted Per Share Value based on latest NOSH - 118,619
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 CAGR
RPS 150.73 51.00 50.02 54.31 53.23 39.35 24.73 29.85%
EPS 7.13 4.63 1.95 5.04 4.22 3.95 2.37 17.25%
DPS 3.14 2.78 3.54 1.63 0.93 0.89 0.74 23.23%
NAPS 0.4333 0.3617 0.2696 0.2856 0.2031 0.159 0.075 28.85%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 -
Price 3.97 1.57 1.50 2.60 2.42 2.40 2.00 -
P/RPS 0.38 0.42 0.27 0.36 0.28 0.38 0.30 3.47%
P/EPS 8.04 4.63 6.92 3.92 3.59 3.74 3.17 14.40%
EY 12.43 21.61 14.45 25.49 27.87 26.74 31.55 -12.59%
DY 5.47 12.95 26.25 8.22 6.12 6.04 10.00 -8.35%
P/NAPS 1.32 0.59 0.50 0.69 0.75 0.93 1.00 4.09%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 CAGR
Date 29/08/07 28/08/06 29/08/05 27/08/04 25/08/03 26/09/02 19/09/00 -
Price 3.00 1.66 1.65 2.17 2.85 2.25 1.89 -
P/RPS 0.29 0.44 0.30 0.30 0.33 0.35 0.29 0.00%
P/EPS 6.08 4.89 7.61 3.27 4.23 3.51 3.00 10.75%
EY 16.45 20.44 13.14 30.54 23.67 28.52 33.38 -9.72%
DY 7.24 12.25 23.86 9.85 5.19 6.44 10.58 -5.33%
P/NAPS 1.00 0.63 0.55 0.58 0.88 0.87 0.95 0.74%

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