[WCT] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 50.37%
YoY- 104.48%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 3,808,997 3,471,868 3,724,988 3,681,204 2,781,701 2,599,842 2,638,078 27.60%
PBT 158,840 270,565 321,014 306,444 283,530 268,624 261,700 -28.20%
Tax -13,052 -25,149 -38,352 -41,172 -54,404 -53,078 -64,488 -65.36%
NP 145,788 245,416 282,662 265,272 229,126 215,545 197,212 -18.16%
-
NP to SH 101,770 179,300 200,846 222,340 147,862 133,228 121,948 -11.31%
-
Tax Rate 8.22% 9.29% 11.95% 13.44% 19.19% 19.76% 24.64% -
Total Cost 3,663,209 3,226,452 3,442,326 3,415,932 2,552,575 2,384,297 2,440,866 30.92%
-
Net Worth 1,193,977 1,182,452 1,167,887 1,123,767 855,622 845,876 664,687 47.50%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 73,654 51,522 76,834 - 26,942 29,889 33,234 69.57%
Div Payout % 72.37% 28.74% 38.26% - 18.22% 22.43% 27.25% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,193,977 1,182,452 1,167,887 1,123,767 855,622 845,876 664,687 47.50%
NOSH 775,309 772,844 768,347 754,206 338,966 298,896 221,562 129.61%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.83% 7.07% 7.59% 7.21% 8.24% 8.29% 7.48% -
ROE 8.52% 15.16% 17.20% 19.79% 17.28% 15.75% 18.35% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 491.29 449.23 484.81 488.09 851.78 869.81 1,190.67 -44.42%
EPS 13.12 23.20 26.14 29.48 23.04 44.57 55.04 -61.38%
DPS 9.50 6.67 10.00 0.00 8.25 10.00 15.00 -26.14%
NAPS 1.54 1.53 1.52 1.49 2.62 2.83 3.00 -35.75%
Adjusted Per Share Value based on latest NOSH - 754,206
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 268.59 244.82 262.67 259.58 196.15 183.33 186.02 27.60%
EPS 7.18 12.64 14.16 15.68 10.43 9.39 8.60 -11.28%
DPS 5.19 3.63 5.42 0.00 1.90 2.11 2.34 69.66%
NAPS 0.8419 0.8338 0.8235 0.7924 0.6033 0.5965 0.4687 47.50%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.52 2.60 3.06 3.84 4.18 3.85 3.97 -
P/RPS 0.31 0.58 0.63 0.79 0.49 0.44 0.33 -4.06%
P/EPS 11.58 11.21 11.71 13.03 9.23 8.64 7.21 36.94%
EY 8.64 8.92 8.54 7.68 10.83 11.58 13.86 -26.92%
DY 6.25 2.56 3.27 0.00 1.97 2.60 3.78 39.61%
P/NAPS 0.99 1.70 2.01 2.58 1.60 1.36 1.32 -17.37%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 13/11/08 14/08/08 15/05/08 05/03/08 29/11/07 29/08/07 -
Price 1.07 1.78 3.10 3.52 3.74 3.97 3.00 -
P/RPS 0.22 0.40 0.64 0.72 0.44 0.46 0.25 -8.13%
P/EPS 8.15 7.67 11.86 11.94 8.26 8.91 5.45 30.61%
EY 12.27 13.03 8.43 8.38 12.11 11.23 18.35 -23.43%
DY 8.88 3.75 3.23 0.00 2.21 2.52 5.00 46.39%
P/NAPS 0.69 1.16 2.04 2.36 1.43 1.40 1.00 -21.82%

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