[WCT] YoY 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- -13.95%
YoY- 17.16%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
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 239,382 178,164 248,822 201,029 128,112 125,591 89,208 -1.04%
PBT 28,408 -4,041 32,851 22,247 18,856 12,903 11,757 -0.93%
Tax -7,584 -9,043 -11,659 -7,437 -5,240 -3,970 -3,470 -0.82%
NP 20,824 -13,084 21,192 14,810 13,616 8,933 8,287 -0.97%
-
NP to SH 17,051 -13,084 21,192 15,952 13,616 8,933 8,287 -0.76%
-
Tax Rate 26.70% - 35.49% 33.43% 27.79% 30.77% 29.51% -
Total Cost 218,558 191,248 227,630 186,219 114,496 116,658 80,921 -1.04%
-
Net Worth 455,503 433,844 363,781 283,269 202,738 166,689 139,828 -1.24%
Dividend
30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div 11,387 8,832 - - - - - -100.00%
Div Payout % 66.79% 0.00% - - - - - -
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 455,503 433,844 363,781 283,269 202,738 166,689 139,828 -1.24%
NOSH 151,834 117,767 109,237 103,383 94,424 94,031 57,708 -1.02%
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 8.70% -7.34% 8.52% 7.37% 10.63% 7.11% 9.29% -
ROE 3.74% -3.02% 5.83% 5.63% 6.72% 5.36% 5.93% -
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 157.66 151.28 227.78 194.45 135.68 133.56 154.58 -0.02%
EPS 8.02 -11.11 19.40 15.43 14.42 9.50 14.36 0.62%
DPS 7.50 7.50 0.00 0.00 0.00 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 15.35 11.42 15.95 12.89 8.21 8.05 5.72 -1.04%
EPS 1.09 -0.84 1.36 1.02 0.87 0.57 0.53 -0.76%
DPS 0.73 0.57 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.292 0.2781 0.2332 0.1816 0.13 0.1069 0.0896 -1.24%
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 1.03 1.49 1.24 1.22 1.25 0.91 0.00 -100.00%
P/EPS 14.51 -20.25 14.59 15.36 11.72 12.84 0.00 -100.00%
EY 6.89 -4.94 6.86 6.51 8.53 7.79 0.00 -100.00%
DY 4.60 3.33 0.00 0.00 0.00 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 0.71 1.50 1.24 1.23 1.34 0.73 0.00 -100.00%
P/EPS 9.97 -20.43 14.59 15.55 12.62 10.32 0.00 -100.00%
EY 10.03 -4.89 6.86 6.43 7.92 9.69 0.00 -100.00%
DY 6.70 3.30 0.00 0.00 0.00 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