[WCT] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -29.41%
YoY- -20.75%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 31/01/00 CAGR
Revenue 187,815 213,027 193,192 161,210 144,148 97,332 96,870 11.83%
PBT 29,195 8,475 20,833 13,219 20,463 14,787 13,924 13.32%
Tax -7,530 -11,949 -5,088 -2,599 -6,253 -4,767 -5,905 4.19%
NP 21,665 -3,474 15,745 10,620 14,210 10,020 8,019 18.27%
-
NP to SH 17,316 -3,474 15,745 11,261 14,210 10,020 8,019 13.88%
-
Tax Rate 25.79% 140.99% 24.42% 19.66% 30.56% 32.24% 42.41% -
Total Cost 166,150 216,501 177,447 150,590 129,938 87,312 88,851 11.15%
-
Net Worth 639,770 436,606 381,631 285,088 217,280 171,136 140,752 29.14%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 31/01/00 CAGR
Div 15,941 35,833 8,275 7,127 7,104 4,686 7,222 14.30%
Div Payout % 92.06% 0.00% 52.56% 63.29% 50.00% 46.77% 90.06% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 639,770 436,606 381,631 285,088 217,280 171,136 140,752 29.14%
NOSH 212,548 121,468 110,336 101,817 94,733 93,732 57,777 24.60%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 11.54% -1.63% 8.15% 6.59% 9.86% 10.29% 8.28% -
ROE 2.71% -0.80% 4.13% 3.95% 6.54% 5.85% 5.70% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 31/01/00 CAGR
RPS 88.36 175.38 175.09 158.33 152.16 103.84 167.66 -10.25%
EPS 8.14 -2.86 14.27 11.06 15.00 10.69 8.62 -0.96%
DPS 7.50 29.50 7.50 7.00 7.50 5.00 12.50 -8.26%
NAPS 3.01 3.5944 3.4588 2.80 2.2936 1.8258 2.4361 3.63%
Adjusted Per Share Value based on latest NOSH - 101,817
31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 31/01/00 CAGR
RPS 12.04 13.66 12.39 10.34 9.24 6.24 6.21 11.83%
EPS 1.11 -0.22 1.01 0.72 0.91 0.64 0.51 14.03%
DPS 1.02 2.30 0.53 0.46 0.46 0.30 0.46 14.39%
NAPS 0.4102 0.2799 0.2447 0.1828 0.1393 0.1097 0.0902 29.15%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 31/01/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 31/01/00 -
Price 1.12 2.25 2.88 2.42 1.88 1.00 1.97 -
P/RPS 1.27 1.28 1.64 1.53 0.00 0.96 1.17 1.39%
P/EPS 13.75 -78.67 20.18 21.88 0.00 9.35 14.19 -0.53%
EY 7.27 -1.27 4.95 4.57 0.00 10.69 7.05 0.52%
DY 6.70 13.11 2.60 2.89 0.00 5.00 6.35 0.91%
P/NAPS 0.37 0.63 0.83 0.86 0.81 0.55 0.81 -12.39%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 31/01/00 CAGR
Date 27/02/06 28/02/05 26/02/04 27/02/03 29/03/02 28/03/01 14/03/00 -
Price 1.25 2.05 2.88 2.40 2.60 0.87 2.35 -
P/RPS 1.41 1.17 1.64 1.52 0.00 0.84 1.40 0.12%
P/EPS 15.34 -71.68 20.18 21.70 0.00 8.14 16.93 -1.65%
EY 6.52 -1.40 4.95 4.61 0.00 12.29 5.91 1.67%
DY 6.00 14.39 2.60 2.92 0.00 5.75 5.32 2.05%
P/NAPS 0.42 0.57 0.83 0.86 1.13 0.48 0.96 -13.03%

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