[WCT] YoY TTM 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- 3.79%
YoY- 38.02%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 841,482 776,474 878,128 686,740 427,040 422,097 181,925 -1.61%
PBT 108,003 79,330 96,975 90,147 65,594 56,057 23,418 -1.61%
Tax -38,099 -34,984 -26,556 -27,343 -19,262 -18,501 -5,522 -2.03%
NP 69,904 44,346 70,419 62,804 46,332 37,556 17,896 -1.43%
-
NP to SH 60,521 44,346 71,060 63,946 46,332 37,556 17,896 -1.28%
-
Tax Rate 35.28% 44.10% 27.38% 30.33% 29.37% 33.00% 23.58% -
Total Cost 771,578 732,128 807,709 623,936 380,708 384,541 164,029 -1.63%
-
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 57,732 26,004 14,446 13,825 9,392 11,609 4,325 -2.71%
Div Payout % 95.39% 58.64% 20.33% 21.62% 20.27% 30.91% 24.17% -
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 8.31% 5.71% 8.02% 9.15% 10.85% 8.90% 9.84% -
ROE 13.29% 10.22% 19.53% 22.57% 22.85% 22.53% 12.80% -
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 554.21 659.33 803.87 664.27 452.26 448.89 315.25 -0.59%
EPS 39.86 37.66 65.05 61.85 49.07 39.94 31.01 -0.26%
DPS 38.02 22.08 13.22 13.37 10.00 12.35 7.50 -1.70%
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 53.95 49.78 56.30 44.03 27.38 27.06 11.66 -1.61%
EPS 3.88 2.84 4.56 4.10 2.97 2.41 1.15 -1.28%
DPS 3.70 1.67 0.93 0.89 0.60 0.74 0.28 -2.70%
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 0.29 0.34 0.35 0.36 0.37 0.27 0.00 -100.00%
P/EPS 4.09 5.98 4.35 3.83 3.44 3.05 0.00 -100.00%
EY 24.45 16.74 22.99 26.10 29.03 32.74 0.00 -100.00%
DY 23.33 9.81 4.67 5.64 5.92 10.12 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 - -
Price 1.12 2.27 2.83 2.40 1.82 0.98 0.00 -
P/RPS 0.20 0.34 0.35 0.36 0.40 0.22 0.00 -100.00%
P/EPS 2.81 6.03 4.35 3.88 3.71 2.45 0.00 -100.00%
EY 35.59 16.59 22.99 25.77 26.96 40.75 0.00 -100.00%
DY 33.95 9.73 4.67 5.57 5.49 12.60 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