[WCT] YoY TTM 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- 9.81%
YoY- 47.93%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 31/07/02 31/07/00 31/07/01 31/07/99 CAGR
Revenue 780,264 847,132 830,335 613,823 385,714 424,519 92,717 -2.23%
PBT 75,554 116,222 86,371 86,756 54,911 59,641 11,661 -1.96%
Tax -39,558 -37,600 -22,334 -25,146 -18,001 -17,992 -2,052 -3.09%
NP 35,996 78,622 64,037 61,610 36,910 41,649 9,609 -1.39%
-
NP to SH 30,386 78,622 65,820 61,610 36,910 41,649 9,609 -1.21%
-
Tax Rate 52.36% 32.35% 25.86% 28.98% 32.78% 30.17% 17.60% -
Total Cost 744,268 768,510 766,298 552,213 348,804 382,870 83,108 -2.30%
-
Net Worth 420,452 445,417 316,800 248,025 117,005 189,012 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 55,177 25,364 14,446 13,825 11,609 9,392 4,325 -2.66%
Div Payout % 181.59% 32.26% 21.95% 22.44% 31.45% 22.55% 45.02% -
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 420,452 445,417 316,800 248,025 117,005 189,012 0 -100.00%
NOSH 140,150 118,619 97,588 96,007 58,502 94,115 57,677 -0.93%
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 4.61% 9.28% 7.71% 10.04% 9.57% 9.81% 10.36% -
ROE 7.23% 17.65% 20.78% 24.84% 31.55% 22.04% 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 556.73 714.16 850.86 639.35 659.31 451.06 160.75 -1.31%
EPS 21.68 66.28 67.45 64.17 63.09 44.25 16.66 -0.27%
DPS 39.37 21.38 14.80 14.50 20.00 10.00 7.50 -1.74%
NAPS 3.00 3.755 3.2463 2.5834 2.00 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 50.02 54.31 53.23 39.35 24.73 27.22 5.94 -2.23%
EPS 1.95 5.04 4.22 3.95 2.37 2.67 0.62 -1.20%
DPS 3.54 1.63 0.93 0.89 0.74 0.60 0.28 -2.65%
NAPS 0.2696 0.2856 0.2031 0.159 0.075 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 0.27 0.36 0.28 0.38 0.30 0.31 0.00 -100.00%
P/EPS 6.92 3.92 3.59 3.74 3.17 3.16 0.00 -100.00%
EY 14.45 25.49 27.87 26.74 31.55 31.61 0.00 -100.00%
DY 26.25 8.22 6.12 6.04 10.00 7.14 0.00 -100.00%
P/NAPS 0.50 0.69 0.75 0.93 1.00 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 - -
Price 1.65 2.17 2.85 2.25 1.89 1.35 0.00 -
P/RPS 0.30 0.30 0.33 0.35 0.29 0.30 0.00 -100.00%
P/EPS 7.61 3.27 4.23 3.51 3.00 3.05 0.00 -100.00%
EY 13.14 30.54 23.67 28.52 33.38 32.78 0.00 -100.00%
DY 23.86 9.85 5.19 6.44 10.58 7.41 0.00 -100.00%
P/NAPS 0.55 0.58 0.88 0.87 0.95 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