[WCT] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 4.55%
YoY- 27.41%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 30/04/01 CAGR
Revenue 1,801,465 753,109 816,602 926,813 740,261 535,086 424,991 27.62%
PBT 161,696 127,474 73,717 110,436 84,401 78,492 59,348 18.44%
Tax -32,433 -34,831 -43,230 -31,427 -23,714 -22,386 -18,700 9.74%
NP 129,263 92,643 30,487 79,009 60,687 56,106 40,648 21.58%
-
NP to SH 94,600 79,164 27,754 79,595 62,470 56,106 40,648 15.33%
-
Tax Rate 20.06% 27.32% 58.64% 28.46% 28.10% 28.52% 31.51% -
Total Cost 1,672,202 660,466 786,115 847,804 679,574 478,980 384,343 28.19%
-
Net Worth 435,625 559,091 367,310 414,010 285,579 236,710 181,416 15.94%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 30/04/01 CAGR
Div 47,985 37,840 53,562 23,787 13,847 11,810 9,074 32.48%
Div Payout % 50.72% 47.80% 192.99% 29.89% 22.17% 21.05% 22.32% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 30/04/01 CAGR
Net Worth 435,625 559,091 367,310 414,010 285,579 236,710 181,416 15.94%
NOSH 217,812 212,582 122,436 115,002 96,025 96,001 93,978 15.25%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 30/04/01 CAGR
NP Margin 7.18% 12.30% 3.73% 8.52% 8.20% 10.49% 9.56% -
ROE 21.72% 14.16% 7.56% 19.23% 21.87% 23.70% 22.41% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 30/04/01 CAGR
RPS 827.07 354.27 666.96 805.90 770.90 557.37 452.22 10.73%
EPS 43.43 37.24 22.67 69.21 65.06 58.44 43.25 0.07%
DPS 22.03 17.80 43.75 20.68 14.42 12.50 9.66 14.94%
NAPS 2.00 2.63 3.00 3.60 2.974 2.4657 1.9304 0.60%
Adjusted Per Share Value based on latest NOSH - 115,002
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 30/04/01 CAGR
RPS 115.49 48.28 52.35 59.42 47.46 34.30 27.25 27.62%
EPS 6.06 5.08 1.78 5.10 4.00 3.60 2.61 15.28%
DPS 3.08 2.43 3.43 1.52 0.89 0.76 0.58 32.57%
NAPS 0.2793 0.3584 0.2355 0.2654 0.1831 0.1518 0.1163 15.94%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 30/04/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 30/04/01 -
Price 2.95 1.42 1.72 2.95 2.30 2.49 0.90 -
P/RPS 0.36 0.40 0.26 0.37 0.30 0.45 0.20 10.43%
P/EPS 6.79 3.81 7.59 4.26 3.54 4.26 2.08 22.11%
EY 14.72 26.22 13.18 23.46 28.29 23.47 48.06 -18.11%
DY 7.47 12.54 25.43 7.01 6.27 5.02 10.73 -5.93%
P/NAPS 1.48 0.54 0.57 0.82 0.77 1.01 0.47 21.37%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 30/04/02 30/04/01 CAGR
Date 29/05/07 25/05/06 31/05/05 20/05/04 28/05/03 27/06/02 27/06/01 -
Price 3.28 1.68 1.51 2.55 2.37 2.45 1.10 -
P/RPS 0.40 0.47 0.23 0.32 0.31 0.44 0.24 9.01%
P/EPS 7.55 4.51 6.66 3.68 3.64 4.19 2.54 20.20%
EY 13.24 22.17 15.01 27.14 27.45 23.85 39.32 -16.79%
DY 6.72 10.60 28.97 8.11 6.08 5.10 8.78 -4.41%
P/NAPS 1.64 0.64 0.50 0.71 0.80 0.99 0.57 19.54%

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