[WCT] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 5.33%
YoY- -6.52%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 2,638,078 2,202,892 1,400,374 1,046,241 736,708 598,528 816,270 119.06%
PBT 261,700 185,116 149,812 133,345 123,118 137,580 128,723 60.69%
Tax -64,488 -36,308 -34,608 -29,156 -34,224 -45,008 -33,680 54.37%
NP 197,212 148,808 115,204 104,189 88,894 92,572 95,043 62.90%
-
NP to SH 121,948 108,732 88,080 79,761 75,726 82,652 81,311 31.12%
-
Tax Rate 24.64% 19.61% 23.10% 21.87% 27.80% 32.71% 26.16% -
Total Cost 2,440,866 2,054,084 1,285,170 942,052 647,814 505,956 721,227 125.91%
-
Net Worth 664,687 618,587 590,461 572,867 563,690 559,091 514,009 18.75%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 33,234 - 31,974 21,296 31,907 - 30,354 6.24%
Div Payout % 27.25% - 36.30% 26.70% 42.13% - 37.33% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 664,687 618,587 590,461 572,867 563,690 559,091 514,009 18.75%
NOSH 221,562 217,812 213,163 212,961 212,713 212,582 202,366 6.24%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.48% 6.76% 8.23% 9.96% 12.07% 15.47% 11.64% -
ROE 18.35% 17.58% 14.92% 13.92% 13.43% 14.78% 15.82% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1,190.67 1,011.37 656.95 491.28 346.34 281.55 403.36 106.18%
EPS 55.04 49.92 30.99 37.45 35.60 38.88 40.18 23.41%
DPS 15.00 0.00 15.00 10.00 15.00 0.00 15.00 0.00%
NAPS 3.00 2.84 2.77 2.69 2.65 2.63 2.54 11.76%
Adjusted Per Share Value based on latest NOSH - 213,184
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 186.02 155.34 98.75 73.78 51.95 42.20 57.56 119.05%
EPS 8.60 7.67 6.21 5.62 5.34 5.83 5.73 31.18%
DPS 2.34 0.00 2.25 1.50 2.25 0.00 2.14 6.15%
NAPS 0.4687 0.4362 0.4164 0.404 0.3975 0.3942 0.3625 18.73%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.97 2.95 2.08 1.69 1.57 1.42 1.12 -
P/RPS 0.33 0.29 0.32 0.34 0.45 0.50 0.28 11.60%
P/EPS 7.21 5.91 5.03 4.51 4.41 3.65 2.79 88.64%
EY 13.86 16.92 19.87 22.16 22.68 27.38 35.88 -47.05%
DY 3.78 0.00 7.21 5.92 9.55 0.00 13.39 -57.06%
P/NAPS 1.32 1.04 0.75 0.63 0.59 0.54 0.44 108.42%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 27/02/07 23/11/06 28/08/06 25/05/06 27/02/06 -
Price 3.00 3.28 2.70 1.87 1.66 1.68 1.25 -
P/RPS 0.25 0.32 0.41 0.38 0.48 0.60 0.31 -13.39%
P/EPS 5.45 6.57 6.53 4.99 4.66 4.32 3.11 45.50%
EY 18.35 15.22 15.30 20.03 21.45 23.14 32.14 -31.24%
DY 5.00 0.00 5.56 5.35 9.04 0.00 12.00 -44.30%
P/NAPS 1.00 1.15 0.97 0.70 0.63 0.64 0.49 61.10%

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