[WCT] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
14-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -9.67%
YoY- 64.7%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 3,875,812 3,808,997 3,471,868 3,724,988 3,681,204 2,781,701 2,599,842 30.46%
PBT 277,232 158,840 270,565 321,014 306,444 283,530 268,624 2.12%
Tax -3,376 -13,052 -25,149 -38,352 -41,172 -54,404 -53,078 -84.03%
NP 273,856 145,788 245,416 282,662 265,272 229,126 215,545 17.28%
-
NP to SH 156,892 101,770 179,300 200,846 222,340 147,862 133,228 11.50%
-
Tax Rate 1.22% 8.22% 9.29% 11.95% 13.44% 19.19% 19.76% -
Total Cost 3,601,956 3,663,209 3,226,452 3,442,326 3,415,932 2,552,575 2,384,297 31.62%
-
Net Worth 1,252,630 1,193,977 1,182,452 1,167,887 1,123,767 855,622 845,876 29.88%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 73,654 51,522 76,834 - 26,942 29,889 -
Div Payout % - 72.37% 28.74% 38.26% - 18.22% 22.43% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,252,630 1,193,977 1,182,452 1,167,887 1,123,767 855,622 845,876 29.88%
NOSH 782,894 775,309 772,844 768,347 754,206 338,966 298,896 89.90%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 7.07% 3.83% 7.07% 7.59% 7.21% 8.24% 8.29% -
ROE 12.53% 8.52% 15.16% 17.20% 19.79% 17.28% 15.75% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 495.06 491.29 449.23 484.81 488.09 851.78 869.81 -31.29%
EPS 20.04 13.12 23.20 26.14 29.48 23.04 44.57 -41.28%
DPS 0.00 9.50 6.67 10.00 0.00 8.25 10.00 -
NAPS 1.60 1.54 1.53 1.52 1.49 2.62 2.83 -31.60%
Adjusted Per Share Value based on latest NOSH - 782,513
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 248.48 244.20 222.58 238.81 236.00 178.34 166.68 30.46%
EPS 10.06 6.52 11.49 12.88 14.25 9.48 8.54 11.52%
DPS 0.00 4.72 3.30 4.93 0.00 1.73 1.92 -
NAPS 0.8031 0.7655 0.7581 0.7487 0.7204 0.5485 0.5423 29.89%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.08 1.52 2.60 3.06 3.84 4.18 3.85 -
P/RPS 0.22 0.31 0.58 0.63 0.79 0.49 0.44 -36.97%
P/EPS 5.39 11.58 11.21 11.71 13.03 9.23 8.64 -26.96%
EY 18.56 8.64 8.92 8.54 7.68 10.83 11.58 36.91%
DY 0.00 6.25 2.56 3.27 0.00 1.97 2.60 -
P/NAPS 0.68 0.99 1.70 2.01 2.58 1.60 1.36 -36.97%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 26/02/09 13/11/08 14/08/08 15/05/08 05/03/08 29/11/07 -
Price 1.98 1.07 1.78 3.10 3.52 3.74 3.97 -
P/RPS 0.40 0.22 0.40 0.64 0.72 0.44 0.46 -8.88%
P/EPS 9.88 8.15 7.67 11.86 11.94 8.26 8.91 7.12%
EY 10.12 12.27 13.03 8.43 8.38 12.11 11.23 -6.69%
DY 0.00 8.88 3.75 3.23 0.00 2.21 2.52 -
P/NAPS 1.24 0.69 1.16 2.04 2.36 1.43 1.40 -7.76%

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