[WCT] QoQ TTM Result on 31-Jan-2002 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
29-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- 9.04%
YoY- 27.72%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 686,740 613,823 535,086 473,856 427,040 424,519 424,991 37.58%
PBT 90,147 86,756 78,492 71,270 65,594 59,641 59,348 32.03%
Tax -27,343 -25,146 -22,386 -20,748 -19,262 -17,992 -18,700 28.73%
NP 62,804 61,610 56,106 50,522 46,332 41,649 40,648 33.54%
-
NP to SH 63,946 61,610 56,106 50,522 46,332 41,649 40,648 35.15%
-
Tax Rate 30.33% 28.98% 28.52% 29.11% 29.37% 30.17% 31.51% -
Total Cost 623,936 552,213 478,980 423,334 380,708 382,870 384,343 38.00%
-
Net Worth 283,269 248,025 236,710 217,280 202,738 189,012 181,416 34.48%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div 13,825 13,825 11,810 11,810 9,392 9,392 9,074 32.30%
Div Payout % 21.62% 22.44% 21.05% 23.38% 20.27% 22.55% 22.32% -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 283,269 248,025 236,710 217,280 202,738 189,012 181,416 34.48%
NOSH 103,383 96,007 96,001 94,733 94,424 94,115 93,978 6.54%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 9.15% 10.04% 10.49% 10.66% 10.85% 9.81% 9.56% -
ROE 22.57% 24.84% 23.70% 23.25% 22.85% 22.04% 22.41% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 664.27 639.35 557.37 500.20 452.26 451.06 452.22 29.12%
EPS 61.85 64.17 58.44 53.33 49.07 44.25 43.25 26.84%
DPS 13.37 14.50 12.50 12.50 10.00 10.00 9.66 24.12%
NAPS 2.74 2.5834 2.4657 2.2936 2.1471 2.0083 1.9304 26.21%
Adjusted Per Share Value based on latest NOSH - 94,733
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 44.03 39.35 34.30 30.38 27.38 27.22 27.25 37.57%
EPS 4.10 3.95 3.60 3.24 2.97 2.67 2.61 35.02%
DPS 0.89 0.89 0.76 0.76 0.60 0.60 0.58 32.93%
NAPS 0.1816 0.159 0.1518 0.1393 0.13 0.1212 0.1163 34.48%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 -
Price 2.37 2.40 2.49 1.88 1.69 1.40 0.90 -
P/RPS 0.36 0.38 0.45 0.38 0.37 0.31 0.20 47.81%
P/EPS 3.83 3.74 4.26 3.53 3.44 3.16 2.08 50.06%
EY 26.10 26.74 23.47 28.37 29.03 31.61 48.06 -33.36%
DY 5.64 6.04 5.02 6.65 5.92 7.14 10.73 -34.79%
P/NAPS 0.86 0.93 1.01 0.82 0.79 0.70 0.47 49.43%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 30/12/02 26/09/02 27/06/02 29/03/02 10/12/01 27/09/01 27/06/01 -
Price 2.40 2.25 2.45 2.60 1.82 1.35 1.10 -
P/RPS 0.36 0.35 0.44 0.52 0.40 0.30 0.24 30.94%
P/EPS 3.88 3.51 4.19 4.88 3.71 3.05 2.54 32.53%
EY 25.77 28.52 23.85 20.51 26.96 32.78 39.32 -24.49%
DY 5.57 6.44 5.10 4.81 5.49 7.41 8.78 -26.10%
P/NAPS 0.88 0.87 0.99 1.13 0.85 0.67 0.57 33.47%

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