[WCT] QoQ TTM Result on 31-Jul-2002 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
26-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 9.81%
YoY- 47.93%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 740,261 703,802 686,740 613,823 535,086 473,856 427,040 47.57%
PBT 84,401 82,903 90,147 86,756 78,492 71,270 65,594 19.52%
Tax -23,714 -23,689 -27,343 -25,146 -22,386 -20,748 -19,262 15.84%
NP 60,687 59,214 62,804 61,610 56,106 50,522 46,332 21.03%
-
NP to SH 62,470 60,997 63,946 61,610 56,106 50,522 46,332 23.54%
-
Tax Rate 28.10% 28.57% 30.33% 28.98% 28.52% 29.11% 29.37% -
Total Cost 679,574 644,588 623,936 552,213 478,980 423,334 380,708 50.66%
-
Net Worth 285,579 285,088 283,269 248,025 236,710 217,280 202,738 27.42%
Dividend
31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 13,847 13,847 13,825 13,825 11,810 11,810 9,392 31.60%
Div Payout % 22.17% 22.70% 21.62% 22.44% 21.05% 23.38% 20.27% -
Equity
31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 285,579 285,088 283,269 248,025 236,710 217,280 202,738 27.42%
NOSH 96,025 101,817 103,383 96,007 96,001 94,733 94,424 1.19%
Ratio Analysis
31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 8.20% 8.41% 9.15% 10.04% 10.49% 10.66% 10.85% -
ROE 21.87% 21.40% 22.57% 24.84% 23.70% 23.25% 22.85% -
Per Share
31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 770.90 691.24 664.27 639.35 557.37 500.20 452.26 45.82%
EPS 65.06 59.91 61.85 64.17 58.44 53.33 49.07 22.08%
DPS 14.42 13.60 13.37 14.50 12.50 12.50 10.00 29.55%
NAPS 2.974 2.80 2.74 2.5834 2.4657 2.2936 2.1471 25.91%
Adjusted Per Share Value based on latest NOSH - 96,007
31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 47.46 45.12 44.03 39.35 34.30 30.38 27.38 47.56%
EPS 4.00 3.91 4.10 3.95 3.60 3.24 2.97 23.44%
DPS 0.89 0.89 0.89 0.89 0.76 0.76 0.60 32.16%
NAPS 0.1831 0.1828 0.1816 0.159 0.1518 0.1393 0.13 27.41%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 2.30 2.42 2.37 2.40 2.49 1.88 1.69 -
P/RPS 0.30 0.35 0.36 0.38 0.45 0.38 0.37 -13.78%
P/EPS 3.54 4.04 3.83 3.74 4.26 3.53 3.44 2.04%
EY 28.29 24.76 26.10 26.74 23.47 28.37 29.03 -1.80%
DY 6.27 5.62 5.64 6.04 5.02 6.65 5.92 4.14%
P/NAPS 0.77 0.86 0.86 0.93 1.01 0.82 0.79 -1.79%
Price Multiplier on Announcement Date
31/03/03 31/12/02 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 28/05/03 27/02/03 30/12/02 26/09/02 27/06/02 29/03/02 10/12/01 -
Price 2.37 2.40 2.40 2.25 2.45 2.60 1.82 -
P/RPS 0.31 0.35 0.36 0.35 0.44 0.52 0.40 -16.49%
P/EPS 3.64 4.01 3.88 3.51 4.19 4.88 3.71 -1.33%
EY 27.45 24.96 25.77 28.52 23.85 20.51 26.96 1.28%
DY 6.08 5.67 5.57 6.44 5.10 4.81 5.49 7.48%
P/NAPS 0.80 0.86 0.88 0.87 0.99 1.13 0.85 -4.19%

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