[WCT] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -72.59%
YoY- 9.66%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 CAGR
Revenue 910,110 716,918 468,096 175,797 703,802 542,592 341,563 99.48%
PBT 104,589 83,756 50,905 23,052 82,904 69,685 47,437 74.56%
Tax -29,045 -23,957 -12,298 -6,334 -23,689 -21,090 -13,653 70.21%
NP 75,544 59,799 38,607 16,718 59,215 48,595 33,784 76.30%
-
NP to SH 75,544 59,799 38,607 16,718 60,998 49,737 33,784 76.30%
-
Tax Rate 27.77% 28.60% 24.16% 27.48% 28.57% 30.26% 28.78% -
Total Cost 834,566 657,119 429,489 159,079 644,587 493,997 307,779 101.95%
-
Net Worth 360,302 338,102 316,889 285,579 276,904 269,220 248,018 30.10%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 CAGR
Div 15,625 7,614 7,321 - 13,845 6,877 6,720 81.22%
Div Payout % 20.68% 12.73% 18.96% - 22.70% 13.83% 19.89% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 CAGR
Net Worth 360,302 338,102 316,889 285,579 276,904 269,220 248,018 30.10%
NOSH 104,169 101,526 97,615 96,025 98,894 103,383 96,004 5.92%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 CAGR
NP Margin 8.30% 8.34% 8.25% 9.51% 8.41% 8.96% 9.89% -
ROE 20.97% 17.69% 12.18% 5.85% 22.03% 18.47% 13.62% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 CAGR
RPS 873.68 706.14 479.53 183.07 711.67 552.22 355.78 88.33%
EPS 72.52 58.90 39.55 17.41 61.68 50.62 35.19 66.44%
DPS 15.00 7.50 7.50 0.00 14.00 7.00 7.00 71.09%
NAPS 3.4588 3.3302 3.2463 2.974 2.80 2.74 2.5834 22.82%
Adjusted Per Share Value based on latest NOSH - 96,025
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 CAGR
RPS 64.18 50.55 33.01 12.40 49.63 38.26 24.09 99.46%
EPS 5.33 4.22 2.72 1.18 4.30 3.51 2.38 76.49%
DPS 1.10 0.54 0.52 0.00 0.98 0.48 0.47 82.06%
NAPS 0.2541 0.2384 0.2235 0.2014 0.1953 0.1898 0.1749 30.10%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 -
Price 2.88 2.83 2.42 2.30 2.42 2.37 2.40 -
P/RPS 0.33 0.40 0.50 1.26 0.34 0.43 0.67 -39.28%
P/EPS 3.97 4.80 6.12 13.21 3.92 4.68 6.82 -31.70%
EY 25.18 20.81 16.34 7.57 25.49 21.36 14.66 46.39%
DY 5.21 2.65 3.10 0.00 5.79 2.95 2.92 50.37%
P/NAPS 0.83 0.85 0.75 0.77 0.86 0.86 0.93 -7.70%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 CAGR
Date 26/02/04 30/12/03 25/08/03 28/05/03 27/02/03 30/12/02 26/09/02 -
Price 2.88 2.83 2.85 2.37 2.40 2.40 2.25 -
P/RPS 0.33 0.40 0.59 1.29 0.34 0.43 0.63 -36.59%
P/EPS 3.97 4.80 7.21 13.61 3.89 4.74 6.39 -28.49%
EY 25.18 20.81 13.88 7.35 25.70 21.09 15.64 39.87%
DY 5.21 2.65 2.63 0.00 5.83 2.92 3.11 43.84%
P/NAPS 0.83 0.85 0.88 0.80 0.86 0.88 0.87 -3.26%

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