[WCT] QoQ 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- 5.8%
YoY- 11.42%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 149,632 187,815 239,382 176,280 212,793 213,027 178,164 -10.99%
PBT 34,395 29,195 28,408 35,476 35,644 8,475 -4,041 -
Tax -11,252 -7,530 -7,584 -8,465 -10,101 -11,949 -9,043 15.70%
NP 23,143 21,665 20,824 27,011 25,543 -3,474 -13,084 -
-
NP to SH 20,663 17,316 17,051 24,134 22,810 -3,474 -13,084 -
-
Tax Rate 32.71% 25.79% 26.70% 23.86% 28.34% 140.99% - -
Total Cost 126,489 166,150 218,558 149,269 187,250 216,501 191,248 -24.10%
-
Net Worth 559,091 639,770 455,503 420,452 367,310 436,606 433,844 18.44%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 15,941 11,387 10,511 - 35,833 8,832 -
Div Payout % - 92.06% 66.79% 43.55% - 0.00% 0.00% -
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 559,091 639,770 455,503 420,452 367,310 436,606 433,844 18.44%
NOSH 212,582 212,548 151,834 140,150 122,436 121,468 117,767 48.30%
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% 11.54% 8.70% 15.32% 12.00% -1.63% -7.34% -
ROE 3.70% 2.71% 3.74% 5.74% 6.21% -0.80% -3.02% -
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 88.36 157.66 125.78 173.80 175.38 151.28 -39.98%
EPS 9.72 8.14 8.02 14.08 13.31 -2.86 -11.11 -
DPS 0.00 7.50 7.50 7.50 0.00 29.50 7.50 -
NAPS 2.63 3.01 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 13.24 16.88 12.43 15.00 15.02 12.56 -10.98%
EPS 1.46 1.22 1.20 1.70 1.61 -0.24 -0.92 -
DPS 0.00 1.12 0.80 0.74 0.00 2.53 0.62 -
NAPS 0.3942 0.4511 0.3212 0.2965 0.259 0.3079 0.3059 18.43%
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 1.27 1.03 1.19 0.99 1.28 1.49 22.51%
P/EPS 14.61 13.75 14.51 8.71 9.23 -78.67 -20.25 -
EY 6.85 7.27 6.89 11.48 10.83 -1.27 -4.94 -
DY 0.00 6.70 4.60 5.00 0.00 13.11 3.33 -
P/NAPS 0.54 0.37 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 1.41 0.71 1.31 0.87 1.17 1.50 36.45%
P/EPS 17.28 15.34 9.97 9.58 8.11 -71.68 -20.43 -
EY 5.79 6.52 10.03 10.44 12.34 -1.40 -4.89 -
DY 0.00 6.00 6.70 4.55 0.00 14.39 3.30 -
P/NAPS 0.64 0.42 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