[WCT] QoQ TTM Result on 30-Apr-2002 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
27-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 11.05%
YoY- 38.03%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 703,802 686,740 613,823 535,086 473,856 427,040 424,519 42.79%
PBT 82,903 90,147 86,756 78,492 71,270 65,594 59,641 26.11%
Tax -23,689 -27,343 -25,146 -22,386 -20,748 -19,262 -17,992 21.38%
NP 59,214 62,804 61,610 56,106 50,522 46,332 41,649 28.13%
-
NP to SH 60,997 63,946 61,610 56,106 50,522 46,332 41,649 30.84%
-
Tax Rate 28.57% 30.33% 28.98% 28.52% 29.11% 29.37% 30.17% -
Total Cost 644,588 623,936 552,213 478,980 423,334 380,708 382,870 44.34%
-
Net Worth 285,088 283,269 248,025 236,710 217,280 202,738 189,012 33.58%
Dividend
31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 13,847 13,825 13,825 11,810 11,810 9,392 9,392 31.46%
Div Payout % 22.70% 21.62% 22.44% 21.05% 23.38% 20.27% 22.55% -
Equity
31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 285,088 283,269 248,025 236,710 217,280 202,738 189,012 33.58%
NOSH 101,817 103,383 96,007 96,001 94,733 94,424 94,115 5.69%
Ratio Analysis
31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 8.41% 9.15% 10.04% 10.49% 10.66% 10.85% 9.81% -
ROE 21.40% 22.57% 24.84% 23.70% 23.25% 22.85% 22.04% -
Per Share
31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 691.24 664.27 639.35 557.37 500.20 452.26 451.06 35.09%
EPS 59.91 61.85 64.17 58.44 53.33 49.07 44.25 23.79%
DPS 13.60 13.37 14.50 12.50 12.50 10.00 10.00 24.19%
NAPS 2.80 2.74 2.5834 2.4657 2.2936 2.1471 2.0083 26.38%
Adjusted Per Share Value based on latest NOSH - 96,001
31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 45.12 44.03 39.35 34.30 30.38 27.38 27.22 42.77%
EPS 3.91 4.10 3.95 3.60 3.24 2.97 2.67 30.83%
DPS 0.89 0.89 0.89 0.76 0.76 0.60 0.60 32.02%
NAPS 0.1828 0.1816 0.159 0.1518 0.1393 0.13 0.1212 33.58%
Price Multiplier on Financial Quarter End Date
31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 2.42 2.37 2.40 2.49 1.88 1.69 1.40 -
P/RPS 0.35 0.36 0.38 0.45 0.38 0.37 0.31 8.92%
P/EPS 4.04 3.83 3.74 4.26 3.53 3.44 3.16 18.89%
EY 24.76 26.10 26.74 23.47 28.37 29.03 31.61 -15.81%
DY 5.62 5.64 6.04 5.02 6.65 5.92 7.14 -15.52%
P/NAPS 0.86 0.86 0.93 1.01 0.82 0.79 0.70 15.60%
Price Multiplier on Announcement Date
31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 27/02/03 30/12/02 26/09/02 27/06/02 29/03/02 10/12/01 27/09/01 -
Price 2.40 2.40 2.25 2.45 2.60 1.82 1.35 -
P/RPS 0.35 0.36 0.35 0.44 0.52 0.40 0.30 11.47%
P/EPS 4.01 3.88 3.51 4.19 4.88 3.71 3.05 21.26%
EY 24.96 25.77 28.52 23.85 20.51 26.96 32.78 -17.47%
DY 5.67 5.57 6.44 5.10 4.81 5.49 7.41 -17.18%
P/NAPS 0.86 0.88 0.87 0.99 1.13 0.85 0.67 19.23%

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