[WCT] YoY Annualized Quarter 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- 10.8%
YoY- 48.85%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 31/07/99 CAGR
Revenue 778,146 810,236 936,192 683,126 399,272 403,192 284,380 -1.06%
PBT 142,240 125,076 101,810 94,874 58,460 63,902 41,676 -1.29%
Tax -37,132 -41,706 -24,596 -27,306 -17,252 -18,510 -9,244 -1.46%
NP 105,108 83,370 77,214 67,568 41,208 45,392 32,432 -1.24%
-
NP to SH 93,888 83,686 77,214 67,568 41,208 45,392 32,432 -1.12%
-
Tax Rate 26.11% 33.34% 24.16% 28.78% 29.51% 28.97% 22.18% -
Total Cost 673,038 726,866 858,978 615,558 358,064 357,800 251,948 -1.03%
-
Net Worth 393,935 438,638 316,889 248,018 157,997 189,051 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 31/07/99 CAGR
Div 19,696 17,522 14,642 13,440 8,777 9,413 - -100.00%
Div Payout % 20.98% 20.94% 18.96% 19.89% 21.30% 20.74% - -
Equity
30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 31/07/99 CAGR
Net Worth 393,935 438,638 316,889 248,018 157,997 189,051 0 -100.00%
NOSH 131,311 116,814 97,615 96,004 58,517 94,135 57,667 -0.87%
Ratio Analysis
30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 31/07/99 CAGR
NP Margin 13.51% 10.29% 8.25% 9.89% 10.32% 11.26% 11.40% -
ROE 23.83% 19.08% 24.37% 27.24% 26.08% 24.01% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 31/07/99 CAGR
RPS 592.59 693.61 959.06 711.56 682.31 428.31 493.14 -0.19%
EPS 48.90 71.64 79.10 70.38 70.42 48.22 56.24 0.14%
DPS 15.00 15.00 15.00 14.00 15.00 10.00 0.00 -100.00%
NAPS 3.00 3.755 3.2463 2.5834 2.70 2.0083 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 96,007
30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 31/07/99 CAGR
RPS 49.89 51.94 60.02 43.80 25.60 25.85 18.23 -1.06%
EPS 6.02 5.37 4.95 4.33 2.64 2.91 2.08 -1.12%
DPS 1.26 1.12 0.94 0.86 0.56 0.60 0.00 -100.00%
NAPS 0.2526 0.2812 0.2032 0.159 0.1013 0.1212 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 31/07/99 CAGR
Date 30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 - -
Price 1.50 2.60 2.42 2.40 2.00 1.40 0.00 -
P/RPS 0.25 0.37 0.25 0.34 0.29 0.33 0.00 -100.00%
P/EPS 2.10 3.63 3.06 3.41 2.84 2.90 0.00 -100.00%
EY 47.67 27.55 32.69 29.32 35.21 34.44 0.00 -100.00%
DY 10.00 5.77 6.20 5.83 7.50 7.14 0.00 -100.00%
P/NAPS 0.50 0.69 0.75 0.93 0.74 0.70 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 31/07/99 CAGR
Date 29/08/05 27/08/04 25/08/03 26/09/02 19/09/00 27/09/01 23/09/99 -
Price 1.65 2.17 2.85 2.25 1.89 1.35 0.00 -
P/RPS 0.28 0.31 0.30 0.32 0.28 0.32 0.00 -100.00%
P/EPS 2.31 3.03 3.60 3.20 2.68 2.80 0.00 -100.00%
EY 43.33 33.01 27.75 31.28 37.26 35.72 0.00 -100.00%
DY 9.09 6.91 5.26 6.22 7.94 7.41 0.00 -100.00%
P/NAPS 0.55 0.58 0.88 0.87 0.70 0.67 0.00 -100.00%

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