[WCT] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 12.15%
YoY- 61.04%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 3,681,204 2,781,701 2,599,842 2,638,078 2,202,892 1,400,374 1,046,241 131.15%
PBT 306,444 283,530 268,624 261,700 185,116 149,812 133,345 74.05%
Tax -41,172 -54,404 -53,078 -64,488 -36,308 -34,608 -29,156 25.84%
NP 265,272 229,126 215,545 197,212 148,808 115,204 104,189 86.35%
-
NP to SH 222,340 147,862 133,228 121,948 108,732 88,080 79,761 97.94%
-
Tax Rate 13.44% 19.19% 19.76% 24.64% 19.61% 23.10% 21.87% -
Total Cost 3,415,932 2,552,575 2,384,297 2,440,866 2,054,084 1,285,170 942,052 135.83%
-
Net Worth 1,123,767 855,622 845,876 664,687 618,587 590,461 572,867 56.64%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 26,942 29,889 33,234 - 31,974 21,296 -
Div Payout % - 18.22% 22.43% 27.25% - 36.30% 26.70% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,123,767 855,622 845,876 664,687 618,587 590,461 572,867 56.64%
NOSH 754,206 338,966 298,896 221,562 217,812 213,163 212,961 132.16%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.21% 8.24% 8.29% 7.48% 6.76% 8.23% 9.96% -
ROE 19.79% 17.28% 15.75% 18.35% 17.58% 14.92% 13.92% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 488.09 851.78 869.81 1,190.67 1,011.37 656.95 491.28 -0.43%
EPS 29.48 23.04 44.57 55.04 49.92 30.99 37.45 -14.73%
DPS 0.00 8.25 10.00 15.00 0.00 15.00 10.00 -
NAPS 1.49 2.62 2.83 3.00 2.84 2.77 2.69 -32.52%
Adjusted Per Share Value based on latest NOSH - 225,273
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 259.58 196.15 183.33 186.02 155.34 98.75 73.78 131.14%
EPS 15.68 10.43 9.39 8.60 7.67 6.21 5.62 98.06%
DPS 0.00 1.90 2.11 2.34 0.00 2.25 1.50 -
NAPS 0.7924 0.6033 0.5965 0.4687 0.4362 0.4164 0.404 56.62%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.84 4.18 3.85 3.97 2.95 2.08 1.69 -
P/RPS 0.79 0.49 0.44 0.33 0.29 0.32 0.34 75.33%
P/EPS 13.03 9.23 8.64 7.21 5.91 5.03 4.51 102.72%
EY 7.68 10.83 11.58 13.86 16.92 19.87 22.16 -50.62%
DY 0.00 1.97 2.60 3.78 0.00 7.21 5.92 -
P/NAPS 2.58 1.60 1.36 1.32 1.04 0.75 0.63 155.74%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 15/05/08 05/03/08 29/11/07 29/08/07 29/05/07 27/02/07 23/11/06 -
Price 3.52 3.74 3.97 3.00 3.28 2.70 1.87 -
P/RPS 0.72 0.44 0.46 0.25 0.32 0.41 0.38 53.06%
P/EPS 11.94 8.26 8.91 5.45 6.57 6.53 4.99 78.80%
EY 8.38 12.11 11.23 18.35 15.22 15.30 20.03 -44.03%
DY 0.00 2.21 2.52 5.00 0.00 5.56 5.35 -
P/NAPS 2.36 1.43 1.40 1.00 1.15 0.97 0.70 124.67%

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