[WCT] QoQ Cumulative 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- 39.13%
YoY- 27.08%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 542,592 341,563 139,338 473,856 329,708 201,596 78,108 262.78%
PBT 69,685 47,437 21,554 71,270 50,808 31,951 14,332 186.17%
Tax -21,090 -13,653 -6,309 -20,748 -14,495 -9,255 -4,671 172.42%
NP 48,595 33,784 15,245 50,522 36,313 22,696 9,661 192.70%
-
NP to SH 49,737 33,784 15,245 50,522 36,313 22,696 9,661 197.26%
-
Tax Rate 30.26% 28.78% 29.27% 29.11% 28.53% 28.97% 32.59% -
Total Cost 493,997 307,779 124,093 423,334 293,395 178,900 68,447 272.12%
-
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 6,877 6,720 - 11,844 4,722 4,706 - -
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 18.47% 13.62% 6.44% 23.25% 17.91% 12.01% 5.33% -
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 552.22 355.78 145.14 500.10 349.11 214.16 83.11 252.21%
EPS 50.62 35.19 15.88 53.32 38.45 24.11 10.28 188.59%
DPS 7.00 7.00 0.00 12.50 5.00 5.00 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 34.79 21.90 8.93 30.38 21.14 12.92 5.01 262.69%
EPS 3.19 2.17 0.98 3.24 2.33 1.46 0.62 197.14%
DPS 0.44 0.43 0.00 0.76 0.30 0.30 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 0.43 0.67 1.72 0.38 0.48 0.65 1.08 -45.78%
P/EPS 4.68 6.82 15.68 3.44 4.40 5.81 8.75 -34.03%
EY 21.36 14.66 6.38 29.08 22.75 17.22 11.42 51.63%
DY 2.95 2.92 0.00 6.65 2.96 3.57 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 0.43 0.63 1.69 0.52 0.52 0.63 1.32 -52.55%
P/EPS 4.74 6.39 15.43 4.76 4.73 5.60 10.70 -41.80%
EY 21.09 15.64 6.48 21.03 21.13 17.86 9.35 71.73%
DY 2.92 3.11 0.00 4.81 2.75 3.70 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