[WCT] QoQ Cumulative 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- 130.93%
YoY- 14.28%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 CAGR
Revenue 192,500 910,110 716,918 468,096 175,797 703,802 542,592 -51.88%
PBT 28,899 104,589 83,756 50,905 23,052 82,904 69,685 -46.28%
Tax -8,716 -29,045 -23,957 -12,298 -6,334 -23,689 -21,090 -46.41%
NP 20,183 75,544 59,799 38,607 16,718 59,215 48,595 -46.22%
-
NP to SH 20,183 75,544 59,799 38,607 16,718 60,998 49,737 -47.09%
-
Tax Rate 30.16% 27.77% 28.60% 24.16% 27.48% 28.57% 30.26% -
Total Cost 172,317 834,566 657,119 429,489 159,079 644,587 493,997 -52.45%
-
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 7,614 7,321 - 13,845 6,877 -
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 4.88% 20.97% 17.69% 12.18% 5.85% 22.03% 18.47% -
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 167.39 873.68 706.14 479.53 183.07 711.67 552.22 -56.94%
EPS 17.55 72.52 58.90 39.55 17.41 61.68 50.62 -52.66%
DPS 0.00 15.00 7.50 7.50 0.00 14.00 7.00 -
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 13.57 64.18 50.55 33.01 12.40 49.63 38.26 -51.89%
EPS 1.42 5.33 4.22 2.72 1.18 4.30 3.51 -47.21%
DPS 0.00 1.10 0.54 0.52 0.00 0.98 0.48 -
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 1.76 0.33 0.40 0.50 1.26 0.34 0.43 170.45%
P/EPS 16.81 3.97 4.80 6.12 13.21 3.92 4.68 146.63%
EY 5.95 25.18 20.81 16.34 7.57 25.49 21.36 -59.43%
DY 0.00 5.21 2.65 3.10 0.00 5.79 2.95 -
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 1.52 0.33 0.40 0.59 1.29 0.34 0.43 143.86%
P/EPS 14.53 3.97 4.80 7.21 13.61 3.89 4.74 120.52%
EY 6.88 25.18 20.81 13.88 7.35 25.70 21.09 -54.65%
DY 0.00 5.21 2.65 2.63 0.00 5.83 2.92 -
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