[WCT] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 2.9%
YoY- 12.19%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 598,528 816,270 837,940 778,146 851,172 796,309 777,709 -16.03%
PBT 137,580 128,723 132,704 142,240 142,576 66,972 77,996 46.04%
Tax -45,008 -33,680 -34,866 -37,132 -40,404 -41,845 -39,861 8.44%
NP 92,572 95,043 97,837 105,108 102,172 25,127 38,134 80.72%
-
NP to SH 82,652 81,311 85,326 93,888 91,240 25,127 38,134 67.55%
-
Tax Rate 32.71% 26.16% 26.27% 26.11% 28.34% 62.48% 51.11% -
Total Cost 505,956 721,227 740,102 673,038 749,000 771,182 739,574 -22.37%
-
Net Worth 559,091 514,009 414,654 393,935 367,310 426,423 433,950 18.42%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 30,354 13,821 19,696 - 43,895 11,779 -
Div Payout % - 37.33% 16.20% 20.98% - 174.69% 30.89% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 559,091 514,009 414,654 393,935 367,310 426,423 433,950 18.42%
NOSH 212,582 202,366 138,218 131,311 122,436 118,635 117,796 48.28%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 15.47% 11.64% 11.68% 13.51% 12.00% 3.16% 4.90% -
ROE 14.78% 15.82% 20.58% 23.83% 24.84% 5.89% 8.79% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 281.55 403.36 606.24 592.59 695.19 671.22 660.21 -43.37%
EPS 38.88 40.18 42.89 48.90 53.24 21.18 32.37 13.00%
DPS 0.00 15.00 10.00 15.00 0.00 37.00 10.00 -
NAPS 2.63 2.54 3.00 3.00 3.00 3.5944 3.6839 -20.13%
Adjusted Per Share Value based on latest NOSH - 140,150
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 42.20 57.56 59.09 54.87 60.02 56.15 54.84 -16.03%
EPS 5.83 5.73 6.02 6.62 6.43 1.77 2.69 67.55%
DPS 0.00 2.14 0.97 1.39 0.00 3.10 0.83 -
NAPS 0.3942 0.3625 0.2924 0.2778 0.259 0.3007 0.306 18.41%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.42 1.12 1.63 1.50 1.72 2.25 2.25 -
P/RPS 0.50 0.28 0.27 0.25 0.25 0.34 0.34 29.34%
P/EPS 3.65 2.79 2.64 2.10 2.31 10.62 6.95 -34.93%
EY 27.38 35.88 37.87 47.67 43.33 9.41 14.39 53.60%
DY 0.00 13.39 6.13 10.00 0.00 16.44 4.44 -
P/NAPS 0.54 0.44 0.54 0.50 0.57 0.63 0.61 -7.81%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 27/02/06 07/12/05 29/08/05 31/05/05 28/02/05 25/11/04 -
Price 1.68 1.25 1.12 1.65 1.51 2.05 2.27 -
P/RPS 0.60 0.31 0.18 0.28 0.22 0.31 0.34 46.08%
P/EPS 4.32 3.11 1.81 2.31 2.03 9.68 7.01 -27.60%
EY 23.14 32.14 55.12 43.33 49.35 10.33 14.26 38.13%
DY 0.00 12.00 8.93 9.09 0.00 18.05 4.41 -
P/NAPS 0.64 0.49 0.37 0.55 0.50 0.57 0.62 2.14%

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