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

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
29-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- 9.04%
YoY- 27.72%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 31/01/00 CAGR
Revenue 796,309 910,110 703,802 473,856 422,559 278,795 23.77%
PBT 66,972 104,589 82,903 71,270 56,920 37,342 12.60%
Tax -41,845 -29,045 -23,689 -20,748 -17,363 -11,427 30.18%
NP 25,127 75,544 59,214 50,522 39,557 25,915 -0.62%
-
NP to SH 25,127 76,130 60,997 50,522 39,557 25,915 -0.62%
-
Tax Rate 62.48% 27.77% 28.57% 29.11% 30.50% 30.60% -
Total Cost 771,182 834,566 644,588 423,334 383,002 252,880 25.43%
-
Net Worth 436,606 381,631 285,088 217,280 171,136 140,752 25.86%
Dividend
31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 31/01/00 CAGR
Div 53,562 23,787 13,847 11,810 9,074 11,548 36.59%
Div Payout % 213.17% 31.25% 22.70% 23.38% 22.94% 44.56% -
Equity
31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 436,606 381,631 285,088 217,280 171,136 140,752 25.86%
NOSH 121,468 110,336 101,817 94,733 93,732 57,777 16.30%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 3.16% 8.30% 8.41% 10.66% 9.36% 9.30% -
ROE 5.76% 19.95% 21.40% 23.25% 23.11% 18.41% -
Per Share
31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 31/01/00 CAGR
RPS 655.57 824.85 691.24 500.20 450.81 482.53 6.42%
EPS 20.69 69.00 59.91 53.33 42.20 44.85 -14.54%
DPS 44.10 21.56 13.60 12.50 9.68 19.99 17.44%
NAPS 3.5944 3.4588 2.80 2.2936 1.8258 2.4361 8.22%
Adjusted Per Share Value based on latest NOSH - 94,733
31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 31/01/00 CAGR
RPS 51.05 58.35 45.12 30.38 27.09 17.87 23.77%
EPS 1.61 4.88 3.91 3.24 2.54 1.66 -0.61%
DPS 3.43 1.52 0.89 0.76 0.58 0.74 36.57%
NAPS 0.2799 0.2447 0.1828 0.1393 0.1097 0.0902 25.87%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 31/01/00 CAGR
Date 31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 31/01/00 -
Price 2.25 2.88 2.42 1.88 1.00 1.97 -
P/RPS 0.34 0.35 0.35 0.38 0.22 0.41 -3.73%
P/EPS 10.88 4.17 4.04 3.53 2.37 4.39 20.25%
EY 9.19 23.96 24.76 28.37 42.20 22.77 -16.83%
DY 19.60 7.49 5.62 6.65 9.68 10.15 14.30%
P/NAPS 0.63 0.83 0.86 0.82 0.55 0.81 -4.97%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/01/02 31/01/01 31/01/00 CAGR
Date 28/02/05 26/02/04 27/02/03 29/03/02 28/03/01 - -
Price 2.05 2.88 2.40 2.60 0.87 0.00 -
P/RPS 0.31 0.35 0.35 0.52 0.19 0.00 -
P/EPS 9.91 4.17 4.01 4.88 2.06 0.00 -
EY 10.09 23.96 24.96 20.51 48.51 0.00 -
DY 21.51 7.49 5.67 4.81 11.13 0.00 -
P/NAPS 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