[WCT] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 48.46%
YoY- 9.66%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 CAGR
Revenue 193,192 248,822 292,299 175,797 161,210 201,029 202,225 -3.16%
PBT 20,833 32,851 27,853 23,052 13,219 22,247 25,883 -14.18%
Tax -5,088 -11,659 -5,964 -6,334 -2,599 -7,437 -7,344 -22.78%
NP 15,745 21,192 21,889 16,718 10,620 14,810 18,539 -10.87%
-
NP to SH 15,745 21,192 21,889 16,718 11,261 15,952 18,539 -10.87%
-
Tax Rate 24.42% 35.49% 21.41% 27.48% 19.66% 33.43% 28.37% -
Total Cost 177,447 227,630 270,410 159,079 150,590 186,219 183,686 -2.40%
-
Net Worth 381,631 363,781 316,800 285,579 285,088 283,269 248,025 35.47%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 CAGR
Div 8,275 - 7,319 - 7,127 - 6,720 15.79%
Div Payout % 52.56% - 33.44% - 63.29% - 36.25% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 CAGR
Net Worth 381,631 363,781 316,800 285,579 285,088 283,269 248,025 35.47%
NOSH 110,336 109,237 97,588 96,025 101,817 103,383 96,007 10.29%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 CAGR
NP Margin 8.15% 8.52% 7.49% 9.51% 6.59% 7.37% 9.17% -
ROE 4.13% 5.83% 6.91% 5.85% 3.95% 5.63% 7.47% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 CAGR
RPS 175.09 227.78 299.52 183.07 158.33 194.45 210.64 -12.21%
EPS 14.27 19.40 22.43 17.41 11.06 15.43 19.31 -19.19%
DPS 7.50 0.00 7.50 0.00 7.00 0.00 7.00 4.98%
NAPS 3.4588 3.3302 3.2463 2.974 2.80 2.74 2.5834 22.82%
Adjusted Per Share Value based on latest NOSH - 96,025
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 CAGR
RPS 12.90 16.61 19.51 11.73 10.76 13.42 13.50 -3.15%
EPS 1.05 1.41 1.46 1.12 0.75 1.06 1.24 -11.05%
DPS 0.55 0.00 0.49 0.00 0.48 0.00 0.45 15.18%
NAPS 0.2547 0.2428 0.2115 0.1906 0.1903 0.1891 0.1656 35.43%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 -
Price 2.88 2.83 2.42 2.30 2.42 2.37 2.40 -
P/RPS 1.64 1.24 0.81 1.26 1.53 1.22 1.14 29.20%
P/EPS 20.18 14.59 10.79 13.21 21.88 15.36 12.43 40.69%
EY 4.95 6.86 9.27 7.57 4.57 6.51 8.05 -29.01%
DY 2.60 0.00 3.10 0.00 2.89 0.00 2.92 -7.85%
P/NAPS 0.83 0.85 0.75 0.77 0.86 0.86 0.93 -7.70%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 31/10/02 31/07/02 CAGR
Date 26/02/04 30/12/03 25/08/03 28/05/03 27/02/03 30/12/02 26/09/02 -
Price 2.88 2.83 2.85 2.37 2.40 2.40 2.25 -
P/RPS 1.64 1.24 0.95 1.29 1.52 1.23 1.07 35.10%
P/EPS 20.18 14.59 12.71 13.61 21.70 15.55 11.65 47.27%
EY 4.95 6.86 7.87 7.35 4.61 6.43 8.58 -32.13%
DY 2.60 0.00 2.63 0.00 2.92 0.00 3.11 -11.85%
P/NAPS 0.83 0.85 0.88 0.80 0.86 0.88 0.87 -3.26%

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