[WCT] QoQ 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- -29.41%
YoY- -20.75%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Revenue 248,822 292,299 175,797 161,210 201,029 202,225 139,338 50.46%
PBT 32,851 27,853 23,052 13,219 22,247 25,883 21,554 34.57%
Tax -11,659 -5,964 -6,334 -2,599 -7,437 -7,344 -6,309 54.14%
NP 21,192 21,889 16,718 10,620 14,810 18,539 15,245 26.12%
-
NP to SH 21,192 21,889 16,718 11,261 15,952 18,539 15,245 26.12%
-
Tax Rate 35.49% 21.41% 27.48% 19.66% 33.43% 28.37% 29.27% -
Total Cost 227,630 270,410 159,079 150,590 186,219 183,686 124,093 53.34%
-
Net Worth 363,781 316,800 285,579 285,088 283,269 248,025 236,710 35.36%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 CAGR
Div - 7,319 - 7,127 - 6,720 - -
Div Payout % - 33.44% - 63.29% - 36.25% - -
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 363,781 316,800 285,579 285,088 283,269 248,025 236,710 35.36%
NOSH 109,237 97,588 96,025 101,817 103,383 96,007 96,001 9.52%
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 8.52% 7.49% 9.51% 6.59% 7.37% 9.17% 10.94% -
ROE 5.83% 6.91% 5.85% 3.95% 5.63% 7.47% 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 227.78 299.52 183.07 158.33 194.45 210.64 145.14 37.37%
EPS 19.40 22.43 17.41 11.06 15.43 19.31 15.88 15.15%
DPS 0.00 7.50 0.00 7.00 0.00 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 15.95 18.74 11.27 10.34 12.89 12.96 8.93 50.48%
EPS 1.36 1.40 1.07 0.72 1.02 1.19 0.98 25.97%
DPS 0.00 0.47 0.00 0.46 0.00 0.43 0.00 -
NAPS 0.2332 0.2031 0.1831 0.1828 0.1816 0.159 0.1518 35.32%
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 1.24 0.81 1.26 1.53 1.22 1.14 1.72 -20.59%
P/EPS 14.59 10.79 13.21 21.88 15.36 12.43 15.68 -4.95%
EY 6.86 9.27 7.57 4.57 6.51 8.05 6.38 5.24%
DY 0.00 3.10 0.00 2.89 0.00 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 1.24 0.95 1.29 1.52 1.23 1.07 1.69 -19.60%
P/EPS 14.59 12.71 13.61 21.70 15.55 11.65 15.43 -3.86%
EY 6.86 7.87 7.35 4.61 6.43 8.58 6.48 4.09%
DY 0.00 2.63 0.00 2.92 0.00 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