[WCT] QoQ Annualized Quarter Result on 31-Oct-2001 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
10-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- 6.66%
YoY- 22.94%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 683,126 557,352 473,856 439,610 403,192 312,432 422,881 37.79%
PBT 94,874 86,216 71,270 67,744 63,902 57,328 57,118 40.38%
Tax -27,306 -25,236 -20,748 -19,326 -18,510 -18,684 -17,363 35.34%
NP 67,568 60,980 50,522 48,417 45,392 38,644 39,755 42.55%
-
NP to SH 67,568 60,980 50,522 48,417 45,392 38,644 39,755 42.55%
-
Tax Rate 28.78% 29.27% 29.11% 28.53% 28.97% 32.59% 30.40% -
Total Cost 615,558 496,372 423,334 391,193 357,800 273,788 383,126 37.29%
-
Net Worth 248,018 236,710 217,324 202,776 189,051 181,416 171,341 28.04%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div 13,440 - 11,844 6,296 9,413 - 11,717 9.60%
Div Payout % 19.89% - 23.44% 13.00% 20.74% - 29.47% -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 248,018 236,710 217,324 202,776 189,051 181,416 171,341 28.04%
NOSH 96,004 96,001 94,752 94,442 94,135 93,978 93,736 1.61%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 9.89% 10.94% 10.66% 11.01% 11.26% 12.37% 9.40% -
ROE 27.24% 25.76% 23.25% 23.88% 24.01% 21.30% 23.20% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 711.56 580.57 500.10 465.48 428.31 332.45 451.14 35.61%
EPS 70.38 63.52 53.32 51.27 48.22 41.12 42.41 40.29%
DPS 14.00 0.00 12.50 6.67 10.00 0.00 12.50 7.87%
NAPS 2.5834 2.4657 2.2936 2.1471 2.0083 1.9304 1.8279 26.01%
Adjusted Per Share Value based on latest NOSH - 94,424
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 43.80 35.73 30.38 28.18 25.85 20.03 27.11 37.80%
EPS 4.33 3.91 3.24 3.10 2.91 2.48 2.55 42.46%
DPS 0.86 0.00 0.76 0.40 0.60 0.00 0.75 9.58%
NAPS 0.159 0.1518 0.1393 0.13 0.1212 0.1163 0.1098 28.08%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 2.40 2.49 1.88 1.69 1.40 0.90 1.00 -
P/RPS 0.34 0.43 0.38 0.36 0.33 0.27 0.22 33.77%
P/EPS 3.41 3.92 3.44 3.30 2.90 2.19 2.36 27.89%
EY 29.32 25.51 29.08 30.34 34.44 45.69 42.41 -21.86%
DY 5.83 0.00 6.65 3.94 7.14 0.00 12.50 -39.94%
P/NAPS 0.93 1.01 0.81 0.79 0.70 0.47 0.55 42.06%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 26/09/02 27/06/02 29/03/02 10/12/01 27/09/01 27/06/01 28/03/01 -
Price 2.25 2.45 2.60 1.82 1.35 1.10 0.87 -
P/RPS 0.32 0.42 0.52 0.39 0.32 0.33 0.19 41.69%
P/EPS 3.20 3.86 4.76 3.55 2.80 2.68 2.05 34.67%
EY 31.28 25.93 21.03 28.17 35.72 37.38 48.75 -25.66%
DY 6.22 0.00 4.81 3.66 7.41 0.00 14.37 -42.86%
P/NAPS 0.87 0.99 1.13 0.85 0.67 0.57 0.48 48.81%

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