[WCT] QoQ Cumulative 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- 36.32%
YoY- 123.75%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 368,354 149,632 816,270 628,455 389,073 212,793 796,309 -40.27%
PBT 61,559 34,395 128,723 99,528 71,120 35,644 66,972 -5.47%
Tax -17,112 -11,252 -33,680 -26,150 -18,566 -10,101 -41,845 -44.99%
NP 44,447 23,143 95,043 73,378 52,554 25,543 25,127 46.41%
-
NP to SH 37,863 20,663 81,311 63,995 46,944 22,810 25,127 31.53%
-
Tax Rate 27.80% 32.71% 26.16% 26.27% 26.11% 28.34% 62.48% -
Total Cost 323,907 126,489 721,227 555,077 336,519 187,250 771,182 -44.00%
-
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 15,953 - 30,354 10,366 9,848 - 43,895 -49.16%
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 6.72% 3.70% 15.82% 15.43% 11.92% 6.21% 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 173.17 70.39 403.36 454.68 296.30 173.80 671.22 -59.57%
EPS 17.80 9.72 40.18 32.17 24.45 13.31 21.18 -10.97%
DPS 7.50 0.00 15.00 7.50 7.50 0.00 37.00 -65.59%
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 23.62 9.59 52.33 40.29 24.94 13.64 51.05 -40.26%
EPS 2.43 1.32 5.21 4.10 3.01 1.46 1.61 31.67%
DPS 1.02 0.00 1.95 0.66 0.63 0.00 2.81 -49.20%
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 0.91 2.02 0.28 0.36 0.51 0.99 0.34 93.11%
P/EPS 8.82 14.61 2.79 3.52 4.20 9.23 10.62 -11.67%
EY 11.34 6.85 35.88 28.40 23.83 10.83 9.41 13.28%
DY 4.78 0.00 13.39 4.60 5.00 0.00 16.44 -56.21%
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 0.96 2.39 0.31 0.25 0.56 0.87 0.31 112.89%
P/EPS 9.33 17.28 3.11 2.42 4.62 8.11 9.68 -2.43%
EY 10.72 5.79 32.14 41.34 21.67 12.34 10.33 2.50%
DY 4.52 0.00 12.00 6.70 4.55 0.00 18.05 -60.37%
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