[WCT] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -4.61%
YoY- 20.73%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 31/01/00 CAGR
Revenue 816,270 796,309 910,110 703,802 473,856 422,559 278,795 19.89%
PBT 128,723 66,972 104,589 82,903 71,270 56,920 37,342 23.24%
Tax -33,680 -41,845 -29,045 -23,689 -20,748 -17,363 -11,427 20.03%
NP 95,043 25,127 75,544 59,214 50,522 39,557 25,915 24.54%
-
NP to SH 81,311 25,127 76,130 60,997 50,522 39,557 25,915 21.30%
-
Tax Rate 26.16% 62.48% 27.77% 28.57% 29.11% 30.50% 30.60% -
Total Cost 721,227 771,182 834,566 644,588 423,334 383,002 252,880 19.36%
-
Net Worth 639,770 436,606 381,631 285,088 217,280 171,136 140,752 29.14%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 31/01/00 CAGR
Div 37,840 53,562 23,787 13,847 11,810 9,074 11,548 22.19%
Div Payout % 46.54% 213.17% 31.25% 22.70% 23.38% 22.94% 44.56% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 639,770 436,606 381,631 285,088 217,280 171,136 140,752 29.14%
NOSH 212,548 121,468 110,336 101,817 94,733 93,732 57,777 24.60%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 11.64% 3.16% 8.30% 8.41% 10.66% 9.36% 9.30% -
ROE 12.71% 5.76% 19.95% 21.40% 23.25% 23.11% 18.41% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 31/01/00 CAGR
RPS 384.04 655.57 824.85 691.24 500.20 450.81 482.53 -3.78%
EPS 38.26 20.69 69.00 59.91 53.33 42.20 44.85 -2.64%
DPS 17.80 44.10 21.56 13.60 12.50 9.68 19.99 -1.94%
NAPS 3.01 3.5944 3.4588 2.80 2.2936 1.8258 2.4361 3.63%
Adjusted Per Share Value based on latest NOSH - 101,817
31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 31/01/00 CAGR
RPS 52.33 51.05 58.35 45.12 30.38 27.09 17.87 19.89%
EPS 5.21 1.61 4.88 3.91 3.24 2.54 1.66 21.31%
DPS 2.43 3.43 1.52 0.89 0.76 0.58 0.74 22.24%
NAPS 0.4102 0.2799 0.2447 0.1828 0.1393 0.1097 0.0902 29.15%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 31/01/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 31/01/00 -
Price 1.12 2.25 2.88 2.42 1.88 1.00 1.97 -
P/RPS 0.29 0.34 0.35 0.35 0.38 0.22 0.41 -5.68%
P/EPS 2.93 10.88 4.17 4.04 3.53 2.37 4.39 -6.60%
EY 34.16 9.19 23.96 24.76 28.37 42.20 22.77 7.09%
DY 15.90 19.60 7.49 5.62 6.65 9.68 10.15 7.87%
P/NAPS 0.37 0.63 0.83 0.86 0.82 0.55 0.81 -12.39%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 31/01/00 CAGR
Date 27/02/06 28/02/05 26/02/04 27/02/03 29/03/02 28/03/01 - -
Price 1.25 2.05 2.88 2.40 2.60 0.87 0.00 -
P/RPS 0.33 0.31 0.35 0.35 0.52 0.19 0.00 -
P/EPS 3.27 9.91 4.17 4.01 4.88 2.06 0.00 -
EY 30.60 10.09 23.96 24.96 20.51 48.51 0.00 -
DY 14.24 21.51 7.49 5.67 4.81 11.13 0.00 -
P/NAPS 0.42 0.57 0.83 0.86 1.13 0.48 0.00 -

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