[WCEHB] QoQ Annualized Quarter Result on 31-Jan-2003 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- -100.0%
YoY- -100.0%
View:
Show?
Annualized Quarter Result
30/06/03 30/04/03 31/03/03 31/01/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 666,004 0 648,339 0 675,524 639,080 700,120 -4.87%
PBT 59,008 -4 59,886 -1 74,469 63,066 56,668 4.12%
Tax -23,012 0 -21,215 0 -30,030 -23,640 -22,556 2.02%
NP 35,996 -4 38,671 -1 44,438 39,426 34,112 5.52%
-
NP to SH 35,996 -4 38,671 -1 44,438 39,426 34,112 5.52%
-
Tax Rate 39.00% - 35.43% - 40.33% 37.48% 39.80% -
Total Cost 630,008 4 609,668 1 631,085 599,654 666,008 -5.40%
-
Net Worth 687,684 0 676,742 0 671,414 657,995 646,304 6.40%
Dividend
30/06/03 30/04/03 31/03/03 31/01/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 5,370 - 7,161 10,742 21,454 -
Div Payout % - - 13.89% - 16.12% 27.25% 62.89% -
Equity
30/06/03 30/04/03 31/03/03 31/01/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 687,684 0 676,742 0 671,414 657,995 646,304 6.40%
NOSH 268,626 268,548 268,548 268,565 268,565 268,569 268,176 0.16%
Ratio Analysis
30/06/03 30/04/03 31/03/03 31/01/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.40% 0.00% 5.96% 0.00% 6.58% 6.17% 4.87% -
ROE 5.23% 0.00% 5.71% 0.00% 6.62% 5.99% 5.28% -
Per Share
30/06/03 30/04/03 31/03/03 31/01/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 247.93 0.00 241.42 0.00 251.53 237.96 261.07 -5.03%
EPS 13.40 0.00 14.40 0.00 16.55 14.68 12.72 5.34%
DPS 0.00 0.00 2.00 0.00 2.67 4.00 8.00 -
NAPS 2.56 0.00 2.52 0.00 2.50 2.45 2.41 6.22%
Adjusted Per Share Value based on latest NOSH - 268,560
30/06/03 30/04/03 31/03/03 31/01/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 20.18 0.00 19.64 0.00 20.47 19.36 21.21 -4.85%
EPS 1.09 0.00 1.17 0.00 1.35 1.19 1.03 5.82%
DPS 0.00 0.00 0.16 0.00 0.22 0.33 0.65 -
NAPS 0.2084 0.00 0.2051 0.00 0.2034 0.1994 0.1958 6.43%
Price Multiplier on Financial Quarter End Date
30/06/03 30/04/03 31/03/03 31/01/03 31/12/02 30/09/02 30/06/02 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 30/04/03 31/03/03 31/01/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/08/03 - 29/05/03 - 25/02/03 26/11/02 22/08/02 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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