[WCT] YoY Cumulative 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- 121.61%
YoY- 48.85%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 31/07/99 CAGR
Revenue 389,073 405,118 468,096 341,563 199,636 201,596 142,190 -1.06%
PBT 71,120 62,538 50,905 47,437 29,230 31,951 20,838 -1.29%
Tax -18,566 -20,853 -12,298 -13,653 -8,626 -9,255 -4,622 -1.46%
NP 52,554 41,685 38,607 33,784 20,604 22,696 16,216 -1.24%
-
NP to SH 46,944 41,843 38,607 33,784 20,604 22,696 16,216 -1.12%
-
Tax Rate 26.11% 33.34% 24.16% 28.78% 29.51% 28.97% 22.18% -
Total Cost 336,519 363,433 429,489 307,779 179,032 178,900 125,974 -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 9,848 8,761 7,321 6,720 4,388 4,706 - -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 11.92% 9.54% 12.18% 13.62% 13.04% 12.01% 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 296.30 346.80 479.53 355.78 341.16 214.16 246.57 -0.19%
EPS 24.45 35.82 39.55 35.19 35.21 24.11 28.12 0.14%
DPS 7.50 7.50 7.50 7.00 7.50 5.00 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 24.94 25.97 30.01 21.90 12.80 12.92 9.12 -1.06%
EPS 3.01 2.68 2.48 2.17 1.32 1.46 1.04 -1.12%
DPS 0.63 0.56 0.47 0.43 0.28 0.30 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 0.51 0.75 0.50 0.67 0.59 0.65 0.00 -100.00%
P/EPS 4.20 7.26 6.12 6.82 5.68 5.81 0.00 -100.00%
EY 23.83 13.78 16.34 14.66 17.61 17.22 0.00 -100.00%
DY 5.00 2.88 3.10 2.92 3.75 3.57 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 0.56 0.63 0.59 0.63 0.55 0.63 0.00 -100.00%
P/EPS 4.62 6.06 7.21 6.39 5.37 5.60 0.00 -100.00%
EY 21.67 16.51 13.88 15.64 18.63 17.86 0.00 -100.00%
DY 4.55 3.46 2.63 3.11 3.97 3.70 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