[WCT] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
07-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -9.12%
YoY- 123.75%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 736,708 598,528 816,270 837,940 778,146 851,172 796,309 -5.06%
PBT 123,118 137,580 128,723 132,704 142,240 142,576 66,972 50.23%
Tax -34,224 -45,008 -33,680 -34,866 -37,132 -40,404 -41,845 -12.57%
NP 88,894 92,572 95,043 97,837 105,108 102,172 25,127 132.71%
-
NP to SH 75,726 82,652 81,311 85,326 93,888 91,240 25,127 109.06%
-
Tax Rate 27.80% 32.71% 26.16% 26.27% 26.11% 28.34% 62.48% -
Total Cost 647,814 505,956 721,227 740,102 673,038 749,000 771,182 -10.99%
-
Net Worth 563,690 559,091 514,009 414,654 393,935 367,310 426,423 20.50%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 31,907 - 30,354 13,821 19,696 - 43,895 -19.20%
Div Payout % 42.13% - 37.33% 16.20% 20.98% - 174.69% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 563,690 559,091 514,009 414,654 393,935 367,310 426,423 20.50%
NOSH 212,713 212,582 202,366 138,218 131,311 122,436 118,635 47.74%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.07% 15.47% 11.64% 11.68% 13.51% 12.00% 3.16% -
ROE 13.43% 14.78% 15.82% 20.58% 23.83% 24.84% 5.89% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 346.34 281.55 403.36 606.24 592.59 695.19 671.22 -35.74%
EPS 35.60 38.88 40.18 42.89 48.90 53.24 21.18 41.50%
DPS 15.00 0.00 15.00 10.00 15.00 0.00 37.00 -45.31%
NAPS 2.65 2.63 2.54 3.00 3.00 3.00 3.5944 -18.43%
Adjusted Per Share Value based on latest NOSH - 151,834
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 47.23 38.37 52.33 53.72 49.89 54.57 51.05 -5.06%
EPS 4.85 5.30 5.21 5.47 6.02 5.85 1.61 109.00%
DPS 2.05 0.00 1.95 0.89 1.26 0.00 2.81 -19.00%
NAPS 0.3614 0.3584 0.3295 0.2658 0.2526 0.2355 0.2734 20.50%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.57 1.42 1.12 1.63 1.50 1.72 2.25 -
P/RPS 0.45 0.50 0.28 0.27 0.25 0.25 0.34 20.60%
P/EPS 4.41 3.65 2.79 2.64 2.10 2.31 10.62 -44.42%
EY 22.68 27.38 35.88 37.87 47.67 43.33 9.41 80.05%
DY 9.55 0.00 13.39 6.13 10.00 0.00 16.44 -30.44%
P/NAPS 0.59 0.54 0.44 0.54 0.50 0.57 0.63 -4.29%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 25/05/06 27/02/06 07/12/05 29/08/05 31/05/05 28/02/05 -
Price 1.66 1.68 1.25 1.12 1.65 1.51 2.05 -
P/RPS 0.48 0.60 0.31 0.18 0.28 0.22 0.31 33.94%
P/EPS 4.66 4.32 3.11 1.81 2.31 2.03 9.68 -38.65%
EY 21.45 23.14 32.14 55.12 43.33 49.35 10.33 62.97%
DY 9.04 0.00 12.00 8.93 9.09 0.00 18.05 -37.01%
P/NAPS 0.63 0.64 0.49 0.37 0.55 0.50 0.57 6.91%

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