[WCT] QoQ Annualized Quarter Result on 30-Apr-2002 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
27-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 20.7%
YoY- 57.8%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 703,802 723,456 683,126 557,352 473,856 439,610 403,192 48.07%
PBT 82,904 92,913 94,874 86,216 71,270 67,744 63,902 20.13%
Tax -23,689 -28,120 -27,306 -25,236 -20,748 -19,326 -18,510 18.98%
NP 59,215 64,793 67,568 60,980 50,522 48,417 45,392 20.60%
-
NP to SH 60,998 66,316 67,568 60,980 50,522 48,417 45,392 23.14%
-
Tax Rate 28.57% 30.26% 28.78% 29.27% 29.11% 28.53% 28.97% -
Total Cost 644,587 658,662 615,558 496,372 423,334 391,193 357,800 51.40%
-
Net Worth 276,904 269,220 248,018 236,710 217,324 202,776 189,051 30.85%
Dividend
31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 13,845 9,170 13,440 - 11,844 6,296 9,413 31.24%
Div Payout % 22.70% 13.83% 19.89% - 23.44% 13.00% 20.74% -
Equity
31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 276,904 269,220 248,018 236,710 217,324 202,776 189,051 30.85%
NOSH 98,894 103,383 96,004 96,001 94,752 94,442 94,135 3.53%
Ratio Analysis
31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 8.41% 8.96% 9.89% 10.94% 10.66% 11.01% 11.26% -
ROE 22.03% 24.63% 27.24% 25.76% 23.25% 23.88% 24.01% -
Per Share
31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 711.67 736.30 711.56 580.57 500.10 465.48 428.31 43.01%
EPS 61.68 67.49 70.38 63.52 53.32 51.27 48.22 18.94%
DPS 14.00 9.33 14.00 0.00 12.50 6.67 10.00 26.75%
NAPS 2.80 2.74 2.5834 2.4657 2.2936 2.1471 2.0083 26.38%
Adjusted Per Share Value based on latest NOSH - 96,001
31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 45.12 46.38 43.80 35.73 30.38 28.18 25.85 48.06%
EPS 3.91 4.25 4.33 3.91 3.24 3.10 2.91 23.13%
DPS 0.89 0.59 0.86 0.00 0.76 0.40 0.60 32.02%
NAPS 0.1775 0.1726 0.159 0.1518 0.1393 0.13 0.1212 30.84%
Price Multiplier on Financial Quarter End Date
31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 2.42 2.37 2.40 2.49 1.88 1.69 1.40 -
P/RPS 0.34 0.32 0.34 0.43 0.38 0.36 0.33 2.12%
P/EPS 3.92 3.51 3.41 3.92 3.44 3.30 2.90 23.65%
EY 25.49 28.48 29.32 25.51 29.08 30.34 34.44 -19.10%
DY 5.79 3.94 5.83 0.00 6.65 3.94 7.14 -13.72%
P/NAPS 0.86 0.86 0.93 1.01 0.81 0.79 0.70 15.60%
Price Multiplier on Announcement Date
31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 27/02/03 30/12/02 26/09/02 27/06/02 29/03/02 10/12/01 27/09/01 -
Price 2.40 2.40 2.25 2.45 2.60 1.82 1.35 -
P/RPS 0.34 0.33 0.32 0.42 0.52 0.39 0.32 4.36%
P/EPS 3.89 3.56 3.20 3.86 4.76 3.55 2.80 26.07%
EY 25.70 28.12 31.28 25.93 21.03 28.17 35.72 -20.70%
DY 5.83 3.89 6.22 0.00 4.81 3.66 7.41 -15.54%
P/NAPS 0.86 0.88 0.87 0.99 1.13 0.85 0.67 19.23%

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