[WCT] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 105.8%
YoY- 12.19%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 149,632 816,270 628,455 389,073 212,793 796,309 583,282 -59.65%
PBT 34,395 128,723 99,528 71,120 35,644 66,972 58,497 -29.83%
Tax -11,252 -33,680 -26,150 -18,566 -10,101 -41,845 -29,896 -47.90%
NP 23,143 95,043 73,378 52,554 25,543 25,127 28,601 -13.17%
-
NP to SH 20,663 81,311 63,995 46,944 22,810 25,127 28,601 -19.50%
-
Tax Rate 32.71% 26.16% 26.27% 26.11% 28.34% 62.48% 51.11% -
Total Cost 126,489 721,227 555,077 336,519 187,250 771,182 554,681 -62.70%
-
Net Worth 559,091 514,009 414,654 393,935 367,310 426,423 433,950 18.42%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 30,354 10,366 9,848 - 43,895 8,834 -
Div Payout % - 37.33% 16.20% 20.98% - 174.69% 30.89% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 559,091 514,009 414,654 393,935 367,310 426,423 433,950 18.42%
NOSH 212,582 202,366 138,218 131,311 122,436 118,635 117,796 48.28%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 15.47% 11.64% 11.68% 13.51% 12.00% 3.16% 4.90% -
ROE 3.70% 15.82% 15.43% 11.92% 6.21% 5.89% 6.59% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 70.39 403.36 454.68 296.30 173.80 671.22 495.16 -72.79%
EPS 9.72 40.18 32.17 24.45 13.31 21.18 24.28 -45.71%
DPS 0.00 15.00 7.50 7.50 0.00 37.00 7.50 -
NAPS 2.63 2.54 3.00 3.00 3.00 3.5944 3.6839 -20.13%
Adjusted Per Share Value based on latest NOSH - 140,150
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 10.55 57.56 44.32 27.44 15.00 56.15 41.13 -59.66%
EPS 1.46 5.73 4.51 3.31 1.61 1.77 2.02 -19.47%
DPS 0.00 2.14 0.73 0.69 0.00 3.10 0.62 -
NAPS 0.3942 0.3625 0.2924 0.2778 0.259 0.3007 0.306 18.41%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.42 1.12 1.63 1.50 1.72 2.25 2.25 -
P/RPS 2.02 0.28 0.36 0.51 0.99 0.34 0.45 172.36%
P/EPS 14.61 2.79 3.52 4.20 9.23 10.62 9.27 35.46%
EY 6.85 35.88 28.40 23.83 10.83 9.41 10.79 -26.15%
DY 0.00 13.39 4.60 5.00 0.00 16.44 3.33 -
P/NAPS 0.54 0.44 0.54 0.50 0.57 0.63 0.61 -7.81%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 27/02/06 07/12/05 29/08/05 31/05/05 28/02/05 25/11/04 -
Price 1.68 1.25 1.12 1.65 1.51 2.05 2.27 -
P/RPS 2.39 0.31 0.25 0.56 0.87 0.31 0.46 200.28%
P/EPS 17.28 3.11 2.42 4.62 8.11 9.68 9.35 50.65%
EY 5.79 32.14 41.34 21.67 12.34 10.33 10.70 -33.62%
DY 0.00 12.00 6.70 4.55 0.00 18.05 3.30 -
P/NAPS 0.64 0.49 0.37 0.55 0.50 0.57 0.62 2.14%

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