[WCT] QoQ Annualized Quarter Result on 31-Oct-2002 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- -1.85%
YoY- 36.97%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 936,192 703,188 703,802 723,456 683,126 557,352 473,856 62.02%
PBT 101,810 92,208 82,904 92,913 94,874 86,216 71,270 28.75%
Tax -24,596 -25,336 -23,689 -28,120 -27,306 -25,236 -20,748 12.81%
NP 77,214 66,872 59,215 64,793 67,568 60,980 50,522 35.07%
-
NP to SH 77,214 66,872 60,998 66,316 67,568 60,980 50,522 35.07%
-
Tax Rate 24.16% 27.48% 28.57% 30.26% 28.78% 29.27% 29.11% -
Total Cost 858,978 636,316 644,587 658,662 615,558 496,372 423,334 65.11%
-
Net Worth 316,889 285,579 276,904 269,220 248,018 236,710 217,324 30.64%
Dividend
30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 14,642 - 13,845 9,170 13,440 - 11,844 16.21%
Div Payout % 18.96% - 22.70% 13.83% 19.89% - 23.44% -
Equity
30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 316,889 285,579 276,904 269,220 248,018 236,710 217,324 30.64%
NOSH 97,615 96,025 98,894 103,383 96,004 96,001 94,752 2.13%
Ratio Analysis
30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 8.25% 9.51% 8.41% 8.96% 9.89% 10.94% 10.66% -
ROE 24.37% 23.42% 22.03% 24.63% 27.24% 25.76% 23.25% -
Per Share
30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 959.06 732.29 711.67 736.30 711.56 580.57 500.10 58.64%
EPS 79.10 69.64 61.68 67.49 70.38 63.52 53.32 32.25%
DPS 15.00 0.00 14.00 9.33 14.00 0.00 12.50 13.79%
NAPS 3.2463 2.974 2.80 2.74 2.5834 2.4657 2.2936 27.91%
Adjusted Per Share Value based on latest NOSH - 103,383
30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 66.02 49.58 49.63 51.01 48.17 39.30 33.41 62.04%
EPS 5.44 4.72 4.30 4.68 4.76 4.30 3.56 35.05%
DPS 1.03 0.00 0.98 0.65 0.95 0.00 0.84 15.54%
NAPS 0.2235 0.2014 0.1953 0.1898 0.1749 0.1669 0.1532 30.69%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 2.42 2.30 2.42 2.37 2.40 2.49 1.88 -
P/RPS 0.25 0.31 0.34 0.32 0.34 0.43 0.38 -25.67%
P/EPS 3.06 3.30 3.92 3.51 3.41 3.92 3.44 -7.96%
EY 32.69 30.28 25.49 28.48 29.32 25.51 29.08 8.64%
DY 6.20 0.00 5.79 3.94 5.83 0.00 6.65 -4.84%
P/NAPS 0.75 0.77 0.86 0.86 0.93 1.01 0.81 -5.30%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 25/08/03 28/05/03 27/02/03 30/12/02 26/09/02 27/06/02 29/03/02 -
Price 2.85 2.37 2.40 2.40 2.25 2.45 2.60 -
P/RPS 0.30 0.32 0.34 0.33 0.32 0.42 0.52 -32.28%
P/EPS 3.60 3.40 3.89 3.56 3.20 3.86 4.76 -17.95%
EY 27.75 29.38 25.70 28.12 31.28 25.93 21.03 21.71%
DY 5.26 0.00 5.83 3.89 6.22 0.00 4.81 6.54%
P/NAPS 0.88 0.80 0.86 0.88 0.87 0.99 1.13 -16.24%

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