[WCT] QoQ TTM Result on 31-Oct-2001 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
10-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- 11.24%
YoY- 23.37%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 613,823 535,086 473,856 427,040 424,519 424,991 422,559 28.35%
PBT 86,756 78,492 71,270 65,594 59,641 59,348 56,920 32.54%
Tax -25,146 -22,386 -20,748 -19,262 -17,992 -18,700 -17,363 28.09%
NP 61,610 56,106 50,522 46,332 41,649 40,648 39,557 34.47%
-
NP to SH 61,610 56,106 50,522 46,332 41,649 40,648 39,557 34.47%
-
Tax Rate 28.98% 28.52% 29.11% 29.37% 30.17% 31.51% 30.50% -
Total Cost 552,213 478,980 423,334 380,708 382,870 384,343 383,002 27.71%
-
Net Worth 248,025 236,710 217,280 202,738 189,012 181,416 171,136 28.15%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div 13,825 11,810 11,810 9,392 9,392 9,074 9,074 32.50%
Div Payout % 22.44% 21.05% 23.38% 20.27% 22.55% 22.32% 22.94% -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 248,025 236,710 217,280 202,738 189,012 181,416 171,136 28.15%
NOSH 96,007 96,001 94,733 94,424 94,115 93,978 93,732 1.61%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 10.04% 10.49% 10.66% 10.85% 9.81% 9.56% 9.36% -
ROE 24.84% 23.70% 23.25% 22.85% 22.04% 22.41% 23.11% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 639.35 557.37 500.20 452.26 451.06 452.22 450.81 26.31%
EPS 64.17 58.44 53.33 49.07 44.25 43.25 42.20 32.33%
DPS 14.50 12.50 12.50 10.00 10.00 9.66 9.68 31.01%
NAPS 2.5834 2.4657 2.2936 2.1471 2.0083 1.9304 1.8258 26.11%
Adjusted Per Share Value based on latest NOSH - 94,424
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 39.35 34.30 30.38 27.38 27.22 27.25 27.09 28.34%
EPS 3.95 3.60 3.24 2.97 2.67 2.61 2.54 34.33%
DPS 0.89 0.76 0.76 0.60 0.60 0.58 0.58 33.14%
NAPS 0.159 0.1518 0.1393 0.13 0.1212 0.1163 0.1097 28.16%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 2.40 2.49 1.88 1.69 1.40 0.90 1.00 -
P/RPS 0.38 0.45 0.38 0.37 0.31 0.20 0.22 44.10%
P/EPS 3.74 4.26 3.53 3.44 3.16 2.08 2.37 35.65%
EY 26.74 23.47 28.37 29.03 31.61 48.06 42.20 -26.28%
DY 6.04 5.02 6.65 5.92 7.14 10.73 9.68 -27.04%
P/NAPS 0.93 1.01 0.82 0.79 0.70 0.47 0.55 42.06%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 26/09/02 27/06/02 29/03/02 10/12/01 27/09/01 27/06/01 28/03/01 -
Price 2.25 2.45 2.60 1.82 1.35 1.10 0.87 -
P/RPS 0.35 0.44 0.52 0.40 0.30 0.24 0.19 50.43%
P/EPS 3.51 4.19 4.88 3.71 3.05 2.54 2.06 42.79%
EY 28.52 23.85 20.51 26.96 32.78 39.32 48.51 -29.88%
DY 6.44 5.10 4.81 5.49 7.41 8.78 11.13 -30.63%
P/NAPS 0.87 0.99 1.13 0.85 0.67 0.57 0.48 48.81%

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