[WCT] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 22.64%
YoY- 20.74%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Revenue 716,918 468,096 175,797 703,802 542,592 341,563 139,338 217.15%
PBT 83,756 50,905 23,052 82,904 69,685 47,437 21,554 160.23%
Tax -23,957 -12,298 -6,334 -23,689 -21,090 -13,653 -6,309 156.04%
NP 59,799 38,607 16,718 59,215 48,595 33,784 15,245 161.96%
-
NP to SH 59,799 38,607 16,718 60,998 49,737 33,784 15,245 161.96%
-
Tax Rate 28.60% 24.16% 27.48% 28.57% 30.26% 28.78% 29.27% -
Total Cost 657,119 429,489 159,079 644,587 493,997 307,779 124,093 223.65%
-
Net Worth 338,102 316,889 285,579 276,904 269,220 248,018 236,710 28.55%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Div 7,614 7,321 - 13,845 6,877 6,720 - -
Div Payout % 12.73% 18.96% - 22.70% 13.83% 19.89% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 338,102 316,889 285,579 276,904 269,220 248,018 236,710 28.55%
NOSH 101,526 97,615 96,025 98,894 103,383 96,004 96,001 4.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 8.34% 8.25% 9.51% 8.41% 8.96% 9.89% 10.94% -
ROE 17.69% 12.18% 5.85% 22.03% 18.47% 13.62% 6.44% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
RPS 706.14 479.53 183.07 711.67 552.22 355.78 145.14 204.89%
EPS 58.90 39.55 17.41 61.68 50.62 35.19 15.88 151.83%
DPS 7.50 7.50 0.00 14.00 7.00 7.00 0.00 -
NAPS 3.3302 3.2463 2.974 2.80 2.74 2.5834 2.4657 23.58%
Adjusted Per Share Value based on latest NOSH - 101,817
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
RPS 45.96 30.01 11.27 45.12 34.79 21.90 8.93 217.22%
EPS 3.83 2.48 1.07 3.91 3.19 2.17 0.98 161.29%
DPS 0.49 0.47 0.00 0.89 0.44 0.43 0.00 -
NAPS 0.2168 0.2032 0.1831 0.1775 0.1726 0.159 0.1518 28.54%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 -
Price 2.83 2.42 2.30 2.42 2.37 2.40 2.49 -
P/RPS 0.40 0.50 1.26 0.34 0.43 0.67 1.72 -64.22%
P/EPS 4.80 6.12 13.21 3.92 4.68 6.82 15.68 -56.57%
EY 20.81 16.34 7.57 25.49 21.36 14.66 6.38 130.03%
DY 2.65 3.10 0.00 5.79 2.95 2.92 0.00 -
P/NAPS 0.85 0.75 0.77 0.86 0.86 0.93 1.01 -11.44%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Date 30/12/03 25/08/03 28/05/03 27/02/03 30/12/02 26/09/02 27/06/02 -
Price 2.83 2.85 2.37 2.40 2.40 2.25 2.45 -
P/RPS 0.40 0.59 1.29 0.34 0.43 0.63 1.69 -63.77%
P/EPS 4.80 7.21 13.61 3.89 4.74 6.39 15.43 -56.07%
EY 20.81 13.88 7.35 25.70 21.09 15.64 6.48 127.52%
DY 2.65 2.63 0.00 5.83 2.92 3.11 0.00 -
P/NAPS 0.85 0.88 0.80 0.86 0.88 0.87 0.99 -10.18%

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