[WCT] YoY Annualized Quarter 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- 6.66%
YoY- 22.94%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Revenue 777,709 955,890 723,456 439,610 433,636 308,532 0 -100.00%
PBT 77,996 111,674 92,913 67,744 56,177 43,460 0 -100.00%
Tax -39,861 -31,942 -28,120 -19,326 -16,794 -10,824 0 -100.00%
NP 38,134 79,732 64,793 48,417 39,382 32,636 0 -100.00%
-
NP to SH 38,134 79,732 66,316 48,417 39,382 32,636 0 -100.00%
-
Tax Rate 51.11% 28.60% 30.26% 28.53% 29.89% 24.91% - -
Total Cost 739,574 876,158 658,662 391,193 394,253 275,896 0 -100.00%
-
Net Worth 433,950 338,102 269,220 202,776 166,646 139,843 0 -100.00%
Dividend
30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Div 11,779 10,152 9,170 6,296 - - - -100.00%
Div Payout % 30.89% 12.73% 13.83% 13.00% - - - -
Equity
30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Net Worth 433,950 338,102 269,220 202,776 166,646 139,843 0 -100.00%
NOSH 117,796 101,526 103,383 94,442 94,007 57,715 37,621 -1.20%
Ratio Analysis
30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
NP Margin 4.90% 8.34% 8.96% 11.01% 9.08% 10.58% 0.00% -
ROE 8.79% 23.58% 24.63% 23.88% 23.63% 23.34% 0.00% -
Per Share
30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
RPS 660.21 941.52 736.30 465.48 461.28 534.58 0.00 -100.00%
EPS 32.37 78.53 67.49 51.27 41.89 56.55 0.00 -100.00%
DPS 10.00 10.00 9.33 6.67 0.00 0.00 0.00 -100.00%
NAPS 3.6839 3.3302 2.74 2.1471 1.7727 2.423 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 94,424
30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
RPS 49.86 61.28 46.38 28.18 27.80 19.78 0.00 -100.00%
EPS 2.44 5.11 4.25 3.10 2.52 2.09 0.00 -100.00%
DPS 0.76 0.65 0.59 0.40 0.00 0.00 0.00 -100.00%
NAPS 0.2782 0.2168 0.1726 0.13 0.1068 0.0897 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Date 30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 - - -
Price 2.25 2.83 2.37 1.69 1.22 0.00 0.00 -
P/RPS 0.34 0.30 0.32 0.36 0.26 0.00 0.00 -100.00%
P/EPS 6.95 3.60 3.51 3.30 2.91 0.00 0.00 -100.00%
EY 14.39 27.75 28.48 30.34 34.34 0.00 0.00 -100.00%
DY 4.44 3.53 3.94 3.94 0.00 0.00 0.00 -100.00%
P/NAPS 0.61 0.85 0.86 0.79 0.69 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 31/10/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Date 25/11/04 30/12/03 30/12/02 10/12/01 14/12/00 30/12/99 - -
Price 2.27 2.83 2.40 1.82 0.98 0.00 0.00 -
P/RPS 0.34 0.30 0.33 0.39 0.21 0.00 0.00 -100.00%
P/EPS 7.01 3.60 3.56 3.55 2.34 0.00 0.00 -100.00%
EY 14.26 27.75 28.12 28.17 42.75 0.00 0.00 -100.00%
DY 4.41 3.53 3.89 3.66 0.00 0.00 0.00 -100.00%
P/NAPS 0.62 0.85 0.88 0.85 0.55 0.00 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