[WCT] YoY Cumulative Quarter Result on 31-Jul-2001 [#2]

Announcement Date
27-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Jul-2001 [#2]
Profit Trend
QoQ- 134.92%
YoY- 39.96%
View:
Show?
Cumulative Result
30/06/04 30/06/03 31/07/02 31/07/01 31/07/99 31/07/98 CAGR
Revenue 405,118 468,096 341,563 201,596 142,190 228,346 -0.60%
PBT 62,538 50,905 47,437 31,951 20,838 13,893 -1.58%
Tax -20,853 -12,298 -13,653 -9,255 -4,622 -3,991 -1.74%
NP 41,685 38,607 33,784 22,696 16,216 9,902 -1.51%
-
NP to SH 41,843 38,607 33,784 22,696 16,216 9,902 -1.51%
-
Tax Rate 33.34% 24.16% 28.78% 28.97% 22.18% 28.73% -
Total Cost 363,433 429,489 307,779 178,900 125,974 218,444 -0.53%
-
Net Worth 438,638 316,889 248,018 189,051 0 0 -100.00%
Dividend
30/06/04 30/06/03 31/07/02 31/07/01 31/07/99 31/07/98 CAGR
Div 8,761 7,321 6,720 4,706 - - -100.00%
Div Payout % 20.94% 18.96% 19.89% 20.74% - - -
Equity
30/06/04 30/06/03 31/07/02 31/07/01 31/07/99 31/07/98 CAGR
Net Worth 438,638 316,889 248,018 189,051 0 0 -100.00%
NOSH 116,814 97,615 96,004 94,135 57,667 37,621 -1.19%
Ratio Analysis
30/06/04 30/06/03 31/07/02 31/07/01 31/07/99 31/07/98 CAGR
NP Margin 10.29% 8.25% 9.89% 11.26% 11.40% 4.34% -
ROE 9.54% 12.18% 13.62% 12.01% 0.00% 0.00% -
Per Share
30/06/04 30/06/03 31/07/02 31/07/01 31/07/99 31/07/98 CAGR
RPS 346.80 479.53 355.78 214.16 246.57 606.95 0.59%
EPS 35.82 39.55 35.19 24.11 28.12 26.32 -0.32%
DPS 7.50 7.50 7.00 5.00 0.00 0.00 -100.00%
NAPS 3.755 3.2463 2.5834 2.0083 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 94,115
30/06/04 30/06/03 31/07/02 31/07/01 31/07/99 31/07/98 CAGR
RPS 25.97 30.01 21.90 12.92 9.12 14.64 -0.60%
EPS 2.68 2.48 2.17 1.46 1.04 0.63 -1.52%
DPS 0.56 0.47 0.43 0.30 0.00 0.00 -100.00%
NAPS 0.2812 0.2032 0.159 0.1212 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 31/07/02 31/07/01 31/07/99 31/07/98 CAGR
Date 30/06/04 30/06/03 31/07/02 31/07/01 - - -
Price 2.60 2.42 2.40 1.40 0.00 0.00 -
P/RPS 0.75 0.50 0.67 0.65 0.00 0.00 -100.00%
P/EPS 7.26 6.12 6.82 5.81 0.00 0.00 -100.00%
EY 13.78 16.34 14.66 17.22 0.00 0.00 -100.00%
DY 2.88 3.10 2.92 3.57 0.00 0.00 -100.00%
P/NAPS 0.69 0.75 0.93 0.70 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 31/07/02 31/07/01 31/07/99 31/07/98 CAGR
Date 27/08/04 25/08/03 26/09/02 27/09/01 23/09/99 - -
Price 2.17 2.85 2.25 1.35 0.00 0.00 -
P/RPS 0.63 0.59 0.63 0.63 0.00 0.00 -100.00%
P/EPS 6.06 7.21 6.39 5.60 0.00 0.00 -100.00%
EY 16.51 13.88 15.64 17.86 0.00 0.00 -100.00%
DY 3.46 2.63 3.11 3.70 0.00 0.00 -100.00%
P/NAPS 0.58 0.88 0.87 0.67 0.00 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