[WCT] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 15.47%
YoY- 14.28%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 CAGR
Revenue 770,000 910,110 955,890 936,192 703,188 703,802 723,456 4.50%
PBT 115,596 104,589 111,674 101,810 92,208 82,904 92,913 16.67%
Tax -34,864 -29,045 -31,942 -24,596 -25,336 -23,689 -28,120 16.38%
NP 80,732 75,544 79,732 77,214 66,872 59,215 64,793 16.79%
-
NP to SH 80,732 75,544 79,732 77,214 66,872 60,998 66,316 14.89%
-
Tax Rate 30.16% 27.77% 28.60% 24.16% 27.48% 28.57% 30.26% -
Total Cost 689,268 834,566 876,158 858,978 636,316 644,587 658,662 3.25%
-
Net Worth 414,010 360,302 338,102 316,889 285,579 276,904 269,220 35.50%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 CAGR
Div - 15,625 10,152 14,642 - 13,845 9,170 -
Div Payout % - 20.68% 12.73% 18.96% - 22.70% 13.83% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 CAGR
Net Worth 414,010 360,302 338,102 316,889 285,579 276,904 269,220 35.50%
NOSH 115,002 104,169 101,526 97,615 96,025 98,894 103,383 7.80%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 CAGR
NP Margin 10.48% 8.30% 8.34% 8.25% 9.51% 8.41% 8.96% -
ROE 19.50% 20.97% 23.58% 24.37% 23.42% 22.03% 24.63% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 CAGR
RPS 669.55 873.68 941.52 959.06 732.29 711.67 736.30 -6.48%
EPS 70.20 72.52 78.53 79.10 69.64 61.68 67.49 2.81%
DPS 0.00 15.00 10.00 15.00 0.00 14.00 9.33 -
NAPS 3.60 3.4588 3.3302 3.2463 2.974 2.80 2.74 21.25%
Adjusted Per Share Value based on latest NOSH - 97,588
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 CAGR
RPS 54.30 64.18 67.40 66.02 49.58 49.63 51.01 4.51%
EPS 5.69 5.33 5.62 5.44 4.72 4.30 4.68 14.79%
DPS 0.00 1.10 0.72 1.03 0.00 0.98 0.65 -
NAPS 0.2919 0.2541 0.2384 0.2235 0.2014 0.1953 0.1898 35.51%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 -
Price 2.95 2.88 2.83 2.42 2.30 2.42 2.37 -
P/RPS 0.44 0.33 0.30 0.25 0.31 0.34 0.32 25.21%
P/EPS 4.20 3.97 3.60 3.06 3.30 3.92 3.51 13.50%
EY 23.80 25.18 27.75 32.69 30.28 25.49 28.48 -11.90%
DY 0.00 5.21 3.53 6.20 0.00 5.79 3.94 -
P/NAPS 0.82 0.83 0.85 0.75 0.77 0.86 0.86 -3.30%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 CAGR
Date 20/05/04 26/02/04 30/12/03 25/08/03 28/05/03 27/02/03 30/12/02 -
Price 2.55 2.88 2.83 2.85 2.37 2.40 2.40 -
P/RPS 0.38 0.33 0.30 0.30 0.32 0.34 0.33 10.47%
P/EPS 3.63 3.97 3.60 3.60 3.40 3.89 3.56 1.38%
EY 27.53 25.18 27.75 27.75 29.38 25.70 28.12 -1.48%
DY 0.00 5.21 3.53 5.26 0.00 5.83 3.89 -
P/NAPS 0.71 0.83 0.85 0.88 0.80 0.86 0.88 -14.06%

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