[WCT] QoQ Annualized Quarter Result on 31-Jan-2002 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
29-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- 4.35%
YoY- 27.08%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 723,456 683,126 557,352 473,856 439,610 403,192 312,432 74.75%
PBT 92,913 94,874 86,216 71,270 67,744 63,902 57,328 37.85%
Tax -28,120 -27,306 -25,236 -20,748 -19,326 -18,510 -18,684 31.23%
NP 64,793 67,568 60,980 50,522 48,417 45,392 38,644 41.00%
-
NP to SH 66,316 67,568 60,980 50,522 48,417 45,392 38,644 43.19%
-
Tax Rate 30.26% 28.78% 29.27% 29.11% 28.53% 28.97% 32.59% -
Total Cost 658,662 615,558 496,372 423,334 391,193 357,800 273,788 79.25%
-
Net Worth 269,220 248,018 236,710 217,324 202,776 189,051 181,416 30.00%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div 9,170 13,440 - 11,844 6,296 9,413 - -
Div Payout % 13.83% 19.89% - 23.44% 13.00% 20.74% - -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 269,220 248,018 236,710 217,324 202,776 189,051 181,416 30.00%
NOSH 103,383 96,004 96,001 94,752 94,442 94,135 93,978 6.54%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 8.96% 9.89% 10.94% 10.66% 11.01% 11.26% 12.37% -
ROE 24.63% 27.24% 25.76% 23.25% 23.88% 24.01% 21.30% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 736.30 711.56 580.57 500.10 465.48 428.31 332.45 69.66%
EPS 67.49 70.38 63.52 53.32 51.27 48.22 41.12 39.01%
DPS 9.33 14.00 0.00 12.50 6.67 10.00 0.00 -
NAPS 2.74 2.5834 2.4657 2.2936 2.1471 2.0083 1.9304 26.21%
Adjusted Per Share Value based on latest NOSH - 94,733
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 46.38 43.80 35.73 30.38 28.18 25.85 20.03 74.75%
EPS 4.25 4.33 3.91 3.24 3.10 2.91 2.48 43.06%
DPS 0.59 0.86 0.00 0.76 0.40 0.60 0.00 -
NAPS 0.1726 0.159 0.1518 0.1393 0.13 0.1212 0.1163 30.01%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 -
Price 2.37 2.40 2.49 1.88 1.69 1.40 0.90 -
P/RPS 0.32 0.34 0.43 0.38 0.36 0.33 0.27 11.95%
P/EPS 3.51 3.41 3.92 3.44 3.30 2.90 2.19 36.83%
EY 28.48 29.32 25.51 29.08 30.34 34.44 45.69 -26.96%
DY 3.94 5.83 0.00 6.65 3.94 7.14 0.00 -
P/NAPS 0.86 0.93 1.01 0.81 0.79 0.70 0.47 49.43%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 30/12/02 26/09/02 27/06/02 29/03/02 10/12/01 27/09/01 27/06/01 -
Price 2.40 2.25 2.45 2.60 1.82 1.35 1.10 -
P/RPS 0.33 0.32 0.42 0.52 0.39 0.32 0.33 0.00%
P/EPS 3.56 3.20 3.86 4.76 3.55 2.80 2.68 20.77%
EY 28.12 31.28 25.93 21.03 28.17 35.72 37.38 -17.24%
DY 3.89 6.22 0.00 4.81 3.66 7.41 0.00 -
P/NAPS 0.88 0.87 0.99 1.13 0.85 0.67 0.57 33.47%

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