[WCT] QoQ Quarter Result on 31-Oct-2001 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
10-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- 4.46%
YoY- 52.42%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 202,225 139,338 144,148 128,112 123,488 78,108 97,332 63.04%
PBT 25,883 21,554 20,463 18,856 17,619 14,332 14,787 45.39%
Tax -7,344 -6,309 -6,253 -5,240 -4,584 -4,671 -4,767 33.49%
NP 18,539 15,245 14,210 13,616 13,035 9,661 10,020 50.88%
-
NP to SH 18,539 15,245 14,210 13,616 13,035 9,661 10,020 50.88%
-
Tax Rate 28.37% 29.27% 30.56% 27.79% 26.02% 32.59% 32.24% -
Total Cost 183,686 124,093 129,938 114,496 110,453 68,447 87,312 64.40%
-
Net Worth 248,025 236,710 217,280 202,738 189,012 181,416 171,136 28.15%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div 6,720 - 7,104 - 4,705 - 4,686 27.25%
Div Payout % 36.25% - 50.00% - 36.10% - 46.77% -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 248,025 236,710 217,280 202,738 189,012 181,416 171,136 28.15%
NOSH 96,007 96,001 94,733 94,424 94,115 93,978 93,732 1.61%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 9.17% 10.94% 9.86% 10.63% 10.56% 12.37% 10.29% -
ROE 7.47% 6.44% 6.54% 6.72% 6.90% 5.33% 5.85% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 210.64 145.14 152.16 135.68 131.21 83.11 103.84 60.45%
EPS 19.31 15.88 15.00 14.42 13.85 10.28 10.69 48.48%
DPS 7.00 0.00 7.50 0.00 5.00 0.00 5.00 25.22%
NAPS 2.5834 2.4657 2.2936 2.1471 2.0083 1.9304 1.8258 26.11%
Adjusted Per Share Value based on latest NOSH - 94,424
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 12.96 8.93 9.24 8.21 7.92 5.01 6.24 63.00%
EPS 1.19 0.98 0.91 0.87 0.84 0.62 0.64 51.38%
DPS 0.43 0.00 0.46 0.00 0.30 0.00 0.30 27.20%
NAPS 0.159 0.1518 0.1393 0.13 0.1212 0.1163 0.1097 28.16%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 2.40 2.49 1.88 1.69 1.40 0.90 1.00 -
P/RPS 1.14 1.72 0.00 1.25 1.07 1.08 0.96 12.17%
P/EPS 12.43 15.68 0.00 11.72 10.11 8.75 9.35 20.96%
EY 8.05 6.38 0.00 8.53 9.89 11.42 10.69 -17.27%
DY 2.92 0.00 0.00 0.00 3.57 0.00 5.00 -30.20%
P/NAPS 0.93 1.01 0.81 0.79 0.70 0.47 0.55 42.06%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 26/09/02 27/06/02 29/03/02 10/12/01 27/09/01 27/06/01 28/03/01 -
Price 2.25 2.45 2.60 1.82 1.35 1.10 0.87 -
P/RPS 1.07 1.69 0.00 1.34 1.03 1.32 0.84 17.56%
P/EPS 11.65 15.43 0.00 12.62 9.75 10.70 8.14 27.08%
EY 8.58 6.48 0.00 7.92 10.26 9.35 12.29 -21.35%
DY 3.11 0.00 0.00 0.00 3.70 0.00 5.75 -33.69%
P/NAPS 0.87 0.99 1.13 0.85 0.67 0.57 0.48 48.81%

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