[WCT] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -43.6%
YoY- -37.59%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 CAGR
Revenue 2,565,575 972,496 841,482 776,474 878,128 686,740 427,040 35.39%
PBT 251,271 129,204 108,003 79,330 96,975 90,147 65,594 25.47%
Tax -52,550 -29,397 -38,099 -34,984 -26,556 -27,343 -19,262 18.48%
NP 198,721 99,807 69,904 44,346 70,419 62,804 46,332 27.89%
-
NP to SH 128,180 77,137 60,521 44,346 71,060 63,946 46,332 18.76%
-
Tax Rate 20.91% 22.75% 35.28% 44.10% 27.38% 30.33% 29.37% -
Total Cost 2,366,854 872,689 771,578 732,128 807,709 623,936 380,708 36.17%
-
Net Worth 611,893 426,368 455,503 433,844 363,781 283,269 202,738 20.52%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 CAGR
Div 55,872 47,895 57,732 26,004 14,446 13,825 9,392 35.16%
Div Payout % 43.59% 62.09% 95.39% 58.64% 20.33% 21.62% 20.27% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 CAGR
Net Worth 611,893 426,368 455,503 433,844 363,781 283,269 202,738 20.52%
NOSH 305,946 213,184 151,834 117,767 109,237 103,383 94,424 21.97%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 CAGR
NP Margin 7.75% 10.26% 8.31% 5.71% 8.02% 9.15% 10.85% -
ROE 20.95% 18.09% 13.29% 10.22% 19.53% 22.57% 22.85% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 CAGR
RPS 838.57 456.18 554.21 659.33 803.87 664.27 452.26 10.99%
EPS 41.90 36.18 39.86 37.66 65.05 61.85 49.07 -2.63%
DPS 18.26 22.50 38.02 22.08 13.22 13.37 10.00 10.71%
NAPS 2.00 2.00 3.00 3.6839 3.3302 2.74 2.1471 -1.19%
Adjusted Per Share Value based on latest NOSH - 117,767
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 CAGR
RPS 164.48 62.35 53.95 49.78 56.30 44.03 27.38 35.38%
EPS 8.22 4.95 3.88 2.84 4.56 4.10 2.97 18.77%
DPS 3.58 3.07 3.70 1.67 0.93 0.89 0.60 35.23%
NAPS 0.3923 0.2733 0.292 0.2781 0.2332 0.1816 0.13 20.51%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 -
Price 3.85 1.69 1.63 2.25 2.83 2.37 1.69 -
P/RPS 0.46 0.37 0.29 0.34 0.35 0.36 0.37 3.74%
P/EPS 9.19 4.67 4.09 5.98 4.35 3.83 3.44 18.06%
EY 10.88 21.41 24.45 16.74 22.99 26.10 29.03 -15.28%
DY 4.74 13.31 23.33 9.81 4.67 5.64 5.92 -3.68%
P/NAPS 1.93 0.85 0.54 0.61 0.85 0.86 0.79 16.29%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 CAGR
Date 29/11/07 23/11/06 07/12/05 25/11/04 30/12/03 30/12/02 10/12/01 -
Price 3.97 1.87 1.12 2.27 2.83 2.40 1.82 -
P/RPS 0.47 0.41 0.20 0.34 0.35 0.36 0.40 2.76%
P/EPS 9.48 5.17 2.81 6.03 4.35 3.88 3.71 17.17%
EY 10.55 19.35 35.59 16.59 22.99 25.77 26.96 -14.66%
DY 4.60 12.03 33.95 9.73 4.67 5.57 5.49 -2.94%
P/NAPS 1.99 0.94 0.37 0.62 0.85 0.88 0.85 15.45%

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