[WCT] QoQ 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- 7.28%
YoY- 57.8%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 161,210 201,029 202,225 139,338 144,148 128,112 123,488 20.66%
PBT 13,219 22,247 25,883 21,554 20,463 18,856 17,619 -18.32%
Tax -2,599 -7,437 -7,344 -6,309 -6,253 -5,240 -4,584 -32.95%
NP 10,620 14,810 18,539 15,245 14,210 13,616 13,035 -13.44%
-
NP to SH 11,261 15,952 18,539 15,245 14,210 13,616 13,035 -9.79%
-
Tax Rate 19.66% 33.43% 28.37% 29.27% 30.56% 27.79% 26.02% -
Total Cost 150,590 186,219 183,686 124,093 129,938 114,496 110,453 24.41%
-
Net Worth 285,088 283,269 248,025 236,710 217,280 202,738 189,012 33.58%
Dividend
31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 7,127 - 6,720 - 7,104 - 4,705 33.99%
Div Payout % 63.29% - 36.25% - 50.00% - 36.10% -
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 285,088 283,269 248,025 236,710 217,280 202,738 189,012 33.58%
NOSH 101,817 103,383 96,007 96,001 94,733 94,424 94,115 5.69%
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 6.59% 7.37% 9.17% 10.94% 9.86% 10.63% 10.56% -
ROE 3.95% 5.63% 7.47% 6.44% 6.54% 6.72% 6.90% -
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 158.33 194.45 210.64 145.14 152.16 135.68 131.21 14.15%
EPS 11.06 15.43 19.31 15.88 15.00 14.42 13.85 -14.65%
DPS 7.00 0.00 7.00 0.00 7.50 0.00 5.00 26.75%
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 11.37 14.18 14.26 9.83 10.16 9.03 8.71 20.65%
EPS 0.79 1.12 1.31 1.07 1.00 0.96 0.92 -10.17%
DPS 0.50 0.00 0.47 0.00 0.50 0.00 0.33 34.01%
NAPS 0.201 0.1997 0.1749 0.1669 0.1532 0.143 0.1333 33.56%
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 1.53 1.22 1.14 1.72 0.00 1.25 1.07 28.65%
P/EPS 21.88 15.36 12.43 15.68 0.00 11.72 10.11 72.29%
EY 4.57 6.51 8.05 6.38 0.00 8.53 9.89 -41.95%
DY 2.89 0.00 2.92 0.00 0.00 0.00 3.57 -13.83%
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 1.52 1.23 1.07 1.69 0.00 1.34 1.03 31.54%
P/EPS 21.70 15.55 11.65 15.43 0.00 12.62 9.75 75.72%
EY 4.61 6.43 8.58 6.48 0.00 7.92 10.26 -43.09%
DY 2.92 0.00 3.11 0.00 0.00 0.00 3.70 -15.36%
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