[WCT] QoQ TTM 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- 2.41%
YoY- 11.34%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 CAGR
Revenue 910,110 878,128 830,335 740,261 703,802 686,740 613,823 31.98%
PBT 104,589 96,975 86,371 84,401 82,903 90,147 86,756 14.07%
Tax -29,045 -26,556 -22,334 -23,714 -23,689 -27,343 -25,146 10.69%
NP 75,544 70,419 64,037 60,687 59,214 62,804 61,610 15.45%
-
NP to SH 76,130 71,060 65,820 62,470 60,997 63,946 61,610 16.08%
-
Tax Rate 27.77% 27.38% 25.86% 28.10% 28.57% 30.33% 28.98% -
Total Cost 834,566 807,709 766,298 679,574 644,588 623,936 552,213 33.77%
-
Net Worth 381,631 363,781 316,800 285,579 285,088 283,269 248,025 35.47%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 CAGR
Div 23,787 14,446 14,446 13,847 13,847 13,825 13,825 46.57%
Div Payout % 31.25% 20.33% 21.95% 22.17% 22.70% 21.62% 22.44% -
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 381,631 363,781 316,800 285,579 285,088 283,269 248,025 35.47%
NOSH 110,336 109,237 97,588 96,025 101,817 103,383 96,007 10.29%
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% 8.02% 7.71% 8.20% 8.41% 9.15% 10.04% -
ROE 19.95% 19.53% 20.78% 21.87% 21.40% 22.57% 24.84% -
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 824.85 803.87 850.86 770.90 691.24 664.27 639.35 19.66%
EPS 69.00 65.05 67.45 65.06 59.91 61.85 64.17 5.24%
DPS 21.56 13.22 14.80 14.42 13.60 13.37 14.50 32.24%
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 61.92 58.55 52.20 49.63 48.43 43.28 31.99%
EPS 5.37 5.01 4.64 4.41 4.30 4.51 4.34 16.18%
DPS 1.68 1.02 1.02 0.98 0.98 0.97 0.97 47.25%
NAPS 0.2691 0.2565 0.2234 0.2014 0.201 0.1997 0.1749 35.47%
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 0.35 0.35 0.28 0.30 0.35 0.36 0.38 -5.63%
P/EPS 4.17 4.35 3.59 3.54 4.04 3.83 3.74 7.97%
EY 23.96 22.99 27.87 28.29 24.76 26.10 26.74 -7.44%
DY 7.49 4.67 6.12 6.27 5.62 5.64 6.04 16.37%
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 0.35 0.35 0.33 0.31 0.35 0.36 0.35 0.00%
P/EPS 4.17 4.35 4.23 3.64 4.01 3.88 3.51 12.90%
EY 23.96 22.99 23.67 27.45 24.96 25.77 28.52 -11.55%
DY 7.49 4.67 5.19 6.08 5.67 5.57 6.44 11.22%
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