[WCT] QoQ Annualized Quarter Result on 31-Jul-2002 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
26-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 10.8%
YoY- 48.85%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 703,188 703,802 723,456 683,126 557,352 473,856 439,610 39.41%
PBT 92,208 82,904 92,913 94,874 86,216 71,270 67,744 24.36%
Tax -25,336 -23,689 -28,120 -27,306 -25,236 -20,748 -19,326 21.11%
NP 66,872 59,215 64,793 67,568 60,980 50,522 48,417 25.66%
-
NP to SH 66,872 60,998 66,316 67,568 60,980 50,522 48,417 25.66%
-
Tax Rate 27.48% 28.57% 30.26% 28.78% 29.27% 29.11% 28.53% -
Total Cost 636,316 644,587 658,662 615,558 496,372 423,334 391,193 41.07%
-
Net Worth 285,579 276,904 269,220 248,018 236,710 217,324 202,776 27.40%
Dividend
31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - 13,845 9,170 13,440 - 11,844 6,296 -
Div Payout % - 22.70% 13.83% 19.89% - 23.44% 13.00% -
Equity
31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 285,579 276,904 269,220 248,018 236,710 217,324 202,776 27.40%
NOSH 96,025 98,894 103,383 96,004 96,001 94,752 94,442 1.18%
Ratio Analysis
31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 9.51% 8.41% 8.96% 9.89% 10.94% 10.66% 11.01% -
ROE 23.42% 22.03% 24.63% 27.24% 25.76% 23.25% 23.88% -
Per Share
31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 732.29 711.67 736.30 711.56 580.57 500.10 465.48 37.78%
EPS 69.64 61.68 67.49 70.38 63.52 53.32 51.27 24.18%
DPS 0.00 14.00 9.33 14.00 0.00 12.50 6.67 -
NAPS 2.974 2.80 2.74 2.5834 2.4657 2.2936 2.1471 25.91%
Adjusted Per Share Value based on latest NOSH - 96,007
31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 45.08 45.12 46.38 43.80 35.73 30.38 28.18 39.42%
EPS 4.29 3.91 4.25 4.33 3.91 3.24 3.10 25.83%
DPS 0.00 0.89 0.59 0.86 0.00 0.76 0.40 -
NAPS 0.1831 0.1775 0.1726 0.159 0.1518 0.1393 0.13 27.41%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 2.30 2.42 2.37 2.40 2.49 1.88 1.69 -
P/RPS 0.31 0.34 0.32 0.34 0.43 0.38 0.36 -10.03%
P/EPS 3.30 3.92 3.51 3.41 3.92 3.44 3.30 0.00%
EY 30.28 25.49 28.48 29.32 25.51 29.08 30.34 -0.13%
DY 0.00 5.79 3.94 5.83 0.00 6.65 3.94 -
P/NAPS 0.77 0.86 0.86 0.93 1.01 0.81 0.79 -1.79%
Price Multiplier on Announcement Date
31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 28/05/03 27/02/03 30/12/02 26/09/02 27/06/02 29/03/02 10/12/01 -
Price 2.37 2.40 2.40 2.25 2.45 2.60 1.82 -
P/RPS 0.32 0.34 0.33 0.32 0.42 0.52 0.39 -13.05%
P/EPS 3.40 3.89 3.56 3.20 3.86 4.76 3.55 -3.00%
EY 29.38 25.70 28.12 31.28 25.93 21.03 28.17 3.01%
DY 0.00 5.83 3.89 6.22 0.00 4.81 3.66 -
P/NAPS 0.80 0.86 0.88 0.87 0.99 1.13 0.85 -4.19%

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