[WCT] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -8.02%
YoY- 20.74%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Revenue 955,890 936,192 703,188 703,802 723,456 683,126 557,352 46.24%
PBT 111,674 101,810 92,208 82,904 92,913 94,874 86,216 19.99%
Tax -31,942 -24,596 -25,336 -23,689 -28,120 -27,306 -25,236 18.06%
NP 79,732 77,214 66,872 59,215 64,793 67,568 60,980 20.79%
-
NP to SH 79,732 77,214 66,872 60,998 66,316 67,568 60,980 20.79%
-
Tax Rate 28.60% 24.16% 27.48% 28.57% 30.26% 28.78% 29.27% -
Total Cost 876,158 858,978 636,316 644,587 658,662 615,558 496,372 49.24%
-
Net Worth 338,102 316,889 285,579 276,904 269,220 248,018 236,710 28.55%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Div 10,152 14,642 - 13,845 9,170 13,440 - -
Div Payout % 12.73% 18.96% - 22.70% 13.83% 19.89% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 338,102 316,889 285,579 276,904 269,220 248,018 236,710 28.55%
NOSH 101,526 97,615 96,025 98,894 103,383 96,004 96,001 4.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 8.34% 8.25% 9.51% 8.41% 8.96% 9.89% 10.94% -
ROE 23.58% 24.37% 23.42% 22.03% 24.63% 27.24% 25.76% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
RPS 941.52 959.06 732.29 711.67 736.30 711.56 580.57 40.59%
EPS 78.53 79.10 69.64 61.68 67.49 70.38 63.52 16.12%
DPS 10.00 15.00 0.00 14.00 9.33 14.00 0.00 -
NAPS 3.3302 3.2463 2.974 2.80 2.74 2.5834 2.4657 23.58%
Adjusted Per Share Value based on latest NOSH - 101,817
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
RPS 67.40 66.02 49.58 49.63 51.01 48.17 39.30 46.24%
EPS 5.62 5.44 4.72 4.30 4.68 4.76 4.30 20.76%
DPS 0.72 1.03 0.00 0.98 0.65 0.95 0.00 -
NAPS 0.2384 0.2235 0.2014 0.1953 0.1898 0.1749 0.1669 28.56%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 -
Price 2.83 2.42 2.30 2.42 2.37 2.40 2.49 -
P/RPS 0.30 0.25 0.31 0.34 0.32 0.34 0.43 -22.40%
P/EPS 3.60 3.06 3.30 3.92 3.51 3.41 3.92 -5.82%
EY 27.75 32.69 30.28 25.49 28.48 29.32 25.51 6.10%
DY 3.53 6.20 0.00 5.79 3.94 5.83 0.00 -
P/NAPS 0.85 0.75 0.77 0.86 0.86 0.93 1.01 -11.44%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Date 30/12/03 25/08/03 28/05/03 27/02/03 30/12/02 26/09/02 27/06/02 -
Price 2.83 2.85 2.37 2.40 2.40 2.25 2.45 -
P/RPS 0.30 0.30 0.32 0.34 0.33 0.32 0.42 -21.10%
P/EPS 3.60 3.60 3.40 3.89 3.56 3.20 3.86 -4.79%
EY 27.75 27.75 29.38 25.70 28.12 31.28 25.93 4.89%
DY 3.53 5.26 0.00 5.83 3.89 6.22 0.00 -
P/NAPS 0.85 0.88 0.80 0.86 0.88 0.87 0.99 -10.18%

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