[WCT] YoY Annualized Quarter Result on 31-Oct-2002 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- -1.85%
YoY- 36.97%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 837,940 777,709 955,890 723,456 439,610 433,636 308,532 -1.05%
PBT 132,704 77,996 111,674 92,913 67,744 56,177 43,460 -1.17%
Tax -34,866 -39,861 -31,942 -28,120 -19,326 -16,794 -10,824 -1.23%
NP 97,837 38,134 79,732 64,793 48,417 39,382 32,636 -1.15%
-
NP to SH 85,326 38,134 79,732 66,316 48,417 39,382 32,636 -1.01%
-
Tax Rate 26.27% 51.11% 28.60% 30.26% 28.53% 29.89% 24.91% -
Total Cost 740,102 739,574 876,158 658,662 391,193 394,253 275,896 -1.04%
-
Net Worth 414,654 433,950 338,102 269,220 202,776 166,646 139,843 -1.14%
Dividend
30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div 13,821 11,779 10,152 9,170 6,296 - - -100.00%
Div Payout % 16.20% 30.89% 12.73% 13.83% 13.00% - - -
Equity
30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 414,654 433,950 338,102 269,220 202,776 166,646 139,843 -1.14%
NOSH 138,218 117,796 101,526 103,383 94,442 94,007 57,715 -0.92%
Ratio Analysis
30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 11.68% 4.90% 8.34% 8.96% 11.01% 9.08% 10.58% -
ROE 20.58% 8.79% 23.58% 24.63% 23.88% 23.63% 23.34% -
Per Share
30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 606.24 660.21 941.52 736.30 465.48 461.28 534.58 -0.13%
EPS 42.89 32.37 78.53 67.49 51.27 41.89 56.55 0.29%
DPS 10.00 10.00 10.00 9.33 6.67 0.00 0.00 -100.00%
NAPS 3.00 3.6839 3.3302 2.74 2.1471 1.7727 2.423 -0.22%
Adjusted Per Share Value based on latest NOSH - 103,383
30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 53.72 49.86 61.28 46.38 28.18 27.80 19.78 -1.05%
EPS 5.47 2.44 5.11 4.25 3.10 2.52 2.09 -1.01%
DPS 0.89 0.76 0.65 0.59 0.40 0.00 0.00 -100.00%
NAPS 0.2658 0.2782 0.2168 0.1726 0.13 0.1068 0.0897 -1.14%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 - -
Price 1.63 2.25 2.83 2.37 1.69 1.22 0.00 -
P/RPS 0.27 0.34 0.30 0.32 0.36 0.26 0.00 -100.00%
P/EPS 2.64 6.95 3.60 3.51 3.30 2.91 0.00 -100.00%
EY 37.87 14.39 27.75 28.48 30.34 34.34 0.00 -100.00%
DY 6.13 4.44 3.53 3.94 3.94 0.00 0.00 -100.00%
P/NAPS 0.54 0.61 0.85 0.86 0.79 0.69 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 07/12/05 25/11/04 30/12/03 30/12/02 10/12/01 14/12/00 30/12/99 -
Price 1.12 2.27 2.83 2.40 1.82 0.98 0.00 -
P/RPS 0.18 0.34 0.30 0.33 0.39 0.21 0.00 -100.00%
P/EPS 1.81 7.01 3.60 3.56 3.55 2.34 0.00 -100.00%
EY 55.12 14.26 27.75 28.12 28.17 42.75 0.00 -100.00%
DY 8.93 4.41 3.53 3.89 3.66 0.00 0.00 -100.00%
P/NAPS 0.37 0.62 0.85 0.88 0.85 0.55 0.00 -100.00%

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