[WCT] QoQ Cumulative Quarter Result on 30-Apr-2002 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
27-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- -69.83%
YoY- 57.8%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 703,802 542,592 341,563 139,338 473,856 329,708 201,596 141.32%
PBT 82,904 69,685 47,437 21,554 71,270 50,808 31,951 95.78%
Tax -23,689 -21,090 -13,653 -6,309 -20,748 -14,495 -9,255 93.91%
NP 59,215 48,595 33,784 15,245 50,522 36,313 22,696 96.54%
-
NP to SH 60,998 49,737 33,784 15,245 50,522 36,313 22,696 100.69%
-
Tax Rate 28.57% 30.26% 28.78% 29.27% 29.11% 28.53% 28.97% -
Total Cost 644,587 493,997 307,779 124,093 423,334 293,395 178,900 146.74%
-
Net Worth 276,904 269,220 248,018 236,710 217,324 202,776 189,051 30.85%
Dividend
31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 13,845 6,877 6,720 - 11,844 4,722 4,706 113.90%
Div Payout % 22.70% 13.83% 19.89% - 23.44% 13.00% 20.74% -
Equity
31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 276,904 269,220 248,018 236,710 217,324 202,776 189,051 30.85%
NOSH 98,894 103,383 96,004 96,001 94,752 94,442 94,135 3.53%
Ratio Analysis
31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 8.41% 8.96% 9.89% 10.94% 10.66% 11.01% 11.26% -
ROE 22.03% 18.47% 13.62% 6.44% 23.25% 17.91% 12.01% -
Per Share
31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 711.67 552.22 355.78 145.14 500.10 349.11 214.16 133.07%
EPS 61.68 50.62 35.19 15.88 53.32 38.45 24.11 93.84%
DPS 14.00 7.00 7.00 0.00 12.50 5.00 5.00 106.57%
NAPS 2.80 2.74 2.5834 2.4657 2.2936 2.1471 2.0083 26.38%
Adjusted Per Share Value based on latest NOSH - 96,001
31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 45.12 34.79 21.90 8.93 30.38 21.14 12.92 141.37%
EPS 3.91 3.19 2.17 0.98 3.24 2.33 1.46 100.19%
DPS 0.89 0.44 0.43 0.00 0.76 0.30 0.30 115.16%
NAPS 0.1775 0.1726 0.159 0.1518 0.1393 0.13 0.1212 30.84%
Price Multiplier on Financial Quarter End Date
31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 2.42 2.37 2.40 2.49 1.88 1.69 1.40 -
P/RPS 0.34 0.43 0.67 1.72 0.38 0.48 0.65 -36.65%
P/EPS 3.92 4.68 6.82 15.68 3.44 4.40 5.81 -24.21%
EY 25.49 21.36 14.66 6.38 29.08 22.75 17.22 31.83%
DY 5.79 2.95 2.92 0.00 6.65 2.96 3.57 40.59%
P/NAPS 0.86 0.86 0.93 1.01 0.81 0.79 0.70 15.60%
Price Multiplier on Announcement Date
31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 27/02/03 30/12/02 26/09/02 27/06/02 29/03/02 10/12/01 27/09/01 -
Price 2.40 2.40 2.25 2.45 2.60 1.82 1.35 -
P/RPS 0.34 0.43 0.63 1.69 0.52 0.52 0.63 -35.24%
P/EPS 3.89 4.74 6.39 15.43 4.76 4.73 5.60 -22.64%
EY 25.70 21.09 15.64 6.48 21.03 21.13 17.86 29.23%
DY 5.83 2.92 3.11 0.00 4.81 2.75 3.70 37.76%
P/NAPS 0.86 0.88 0.87 0.99 1.13 0.85 0.67 19.23%

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