[WCT] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 7.96%
YoY- 11.13%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 972,496 841,482 776,474 878,128 686,740 427,040 422,097 15.14%
PBT 129,204 108,003 79,330 96,975 90,147 65,594 56,057 15.15%
Tax -29,397 -38,099 -34,984 -26,556 -27,343 -19,262 -18,501 8.13%
NP 99,807 69,904 44,346 70,419 62,804 46,332 37,556 17.95%
-
NP to SH 77,137 60,521 44,346 71,060 63,946 46,332 37,556 12.93%
-
Tax Rate 22.75% 35.28% 44.10% 27.38% 30.33% 29.37% 33.00% -
Total Cost 872,689 771,578 732,128 807,709 623,936 380,708 384,541 14.85%
-
Net Worth 426,368 455,503 433,844 363,781 283,269 202,738 166,689 17.19%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
Div 47,895 57,732 26,004 14,446 13,825 9,392 11,609 27.05%
Div Payout % 62.09% 95.39% 58.64% 20.33% 21.62% 20.27% 30.91% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 426,368 455,503 433,844 363,781 283,269 202,738 166,689 17.19%
NOSH 213,184 151,834 117,767 109,237 103,383 94,424 94,031 14.83%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 10.26% 8.31% 5.71% 8.02% 9.15% 10.85% 8.90% -
ROE 18.09% 13.29% 10.22% 19.53% 22.57% 22.85% 22.53% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 456.18 554.21 659.33 803.87 664.27 452.26 448.89 0.27%
EPS 36.18 39.86 37.66 65.05 61.85 49.07 39.94 -1.65%
DPS 22.50 38.02 22.08 13.22 13.37 10.00 12.35 10.66%
NAPS 2.00 3.00 3.6839 3.3302 2.74 2.1471 1.7727 2.05%
Adjusted Per Share Value based on latest NOSH - 109,237
30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 62.35 53.95 49.78 56.30 44.03 27.38 27.06 15.14%
EPS 4.95 3.88 2.84 4.56 4.10 2.97 2.41 12.93%
DPS 3.07 3.70 1.67 0.93 0.89 0.60 0.74 27.17%
NAPS 0.2733 0.292 0.2781 0.2332 0.1816 0.13 0.1069 17.18%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 -
Price 1.69 1.63 2.25 2.83 2.37 1.69 1.22 -
P/RPS 0.37 0.29 0.34 0.35 0.36 0.37 0.27 5.46%
P/EPS 4.67 4.09 5.98 4.35 3.83 3.44 3.05 7.46%
EY 21.41 24.45 16.74 22.99 26.10 29.03 32.74 -6.92%
DY 13.31 23.33 9.81 4.67 5.64 5.92 10.12 4.73%
P/NAPS 0.85 0.54 0.61 0.85 0.86 0.79 0.69 3.58%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 CAGR
Date 23/11/06 07/12/05 25/11/04 30/12/03 30/12/02 10/12/01 14/12/00 -
Price 1.87 1.12 2.27 2.83 2.40 1.82 0.98 -
P/RPS 0.41 0.20 0.34 0.35 0.36 0.40 0.22 11.09%
P/EPS 5.17 2.81 6.03 4.35 3.88 3.71 2.45 13.45%
EY 19.35 35.59 16.59 22.99 25.77 26.96 40.75 -11.82%
DY 12.03 33.95 9.73 4.67 5.57 5.49 12.60 -0.77%
P/NAPS 0.94 0.37 0.62 0.85 0.88 0.85 0.55 9.47%

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