[WCT] QoQ Quarter Result on 31-Jul-2002 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
26-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 21.61%
YoY- 42.22%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 175,797 161,210 201,029 202,225 139,338 144,148 128,112 25.08%
PBT 23,052 13,219 22,247 25,883 21,554 20,463 18,856 15.27%
Tax -6,334 -2,599 -7,437 -7,344 -6,309 -6,253 -5,240 14.35%
NP 16,718 10,620 14,810 18,539 15,245 14,210 13,616 15.62%
-
NP to SH 16,718 11,261 15,952 18,539 15,245 14,210 13,616 15.62%
-
Tax Rate 27.48% 19.66% 33.43% 28.37% 29.27% 30.56% 27.79% -
Total Cost 159,079 150,590 186,219 183,686 124,093 129,938 114,496 26.19%
-
Net Worth 285,579 285,088 283,269 248,025 236,710 217,280 202,738 27.42%
Dividend
31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - 7,127 - 6,720 - 7,104 - -
Div Payout % - 63.29% - 36.25% - 50.00% - -
Equity
31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 285,579 285,088 283,269 248,025 236,710 217,280 202,738 27.42%
NOSH 96,025 101,817 103,383 96,007 96,001 94,733 94,424 1.19%
Ratio Analysis
31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 9.51% 6.59% 7.37% 9.17% 10.94% 9.86% 10.63% -
ROE 5.85% 3.95% 5.63% 7.47% 6.44% 6.54% 6.72% -
Per Share
31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 183.07 158.33 194.45 210.64 145.14 152.16 135.68 23.60%
EPS 17.41 11.06 15.43 19.31 15.88 15.00 14.42 14.25%
DPS 0.00 7.00 0.00 7.00 0.00 7.50 0.00 -
NAPS 2.974 2.80 2.74 2.5834 2.4657 2.2936 2.1471 25.91%
Adjusted Per Share Value based on latest NOSH - 96,007
31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 11.27 10.34 12.89 12.96 8.93 9.24 8.21 25.11%
EPS 1.07 0.72 1.02 1.19 0.98 0.91 0.87 15.76%
DPS 0.00 0.46 0.00 0.43 0.00 0.46 0.00 -
NAPS 0.1831 0.1828 0.1816 0.159 0.1518 0.1393 0.13 27.41%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 2.30 2.42 2.37 2.40 2.49 1.88 1.69 -
P/RPS 1.26 1.53 1.22 1.14 1.72 0.00 1.25 0.56%
P/EPS 13.21 21.88 15.36 12.43 15.68 0.00 11.72 8.83%
EY 7.57 4.57 6.51 8.05 6.38 0.00 8.53 -8.09%
DY 0.00 2.89 0.00 2.92 0.00 0.00 0.00 -
P/NAPS 0.77 0.86 0.86 0.93 1.01 0.81 0.79 -1.79%
Price Multiplier on Announcement Date
31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 28/05/03 27/02/03 30/12/02 26/09/02 27/06/02 29/03/02 10/12/01 -
Price 2.37 2.40 2.40 2.25 2.45 2.60 1.82 -
P/RPS 1.29 1.52 1.23 1.07 1.69 0.00 1.34 -2.65%
P/EPS 13.61 21.70 15.55 11.65 15.43 0.00 12.62 5.48%
EY 7.35 4.61 6.43 8.58 6.48 0.00 7.92 -5.14%
DY 0.00 2.92 0.00 3.11 0.00 0.00 0.00 -
P/NAPS 0.80 0.86 0.88 0.87 0.99 1.13 0.85 -4.19%

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