[WCT] QoQ 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- 27.66%
YoY- 28.78%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
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 768,316 550,723 615,693 416,327 218,722 149,632 187,815 156.44%
PBT 84,571 46,279 49,803 38,450 27,164 34,395 29,195 103.60%
Tax -23,167 -9,077 -12,741 -4,755 -5,860 -11,252 -7,530 111.97%
NP 61,404 37,202 37,062 33,695 21,304 23,143 21,665 100.65%
-
NP to SH 33,791 27,183 28,259 21,958 17,200 20,663 17,316 56.35%
-
Tax Rate 27.39% 19.61% 25.58% 12.37% 21.57% 32.71% 25.79% -
Total Cost 706,912 513,521 578,631 382,632 197,418 126,489 166,150 163.26%
-
Net Worth 675,819 618,587 427,503 573,466 564,108 559,091 639,770 3.73%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 16,895 - 16,031 15,988 15,965 - 15,941 3.96%
Div Payout % 50.00% - 56.73% 72.82% 92.82% - 92.06% -
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 675,819 618,587 427,503 573,466 564,108 559,091 639,770 3.73%
NOSH 225,273 217,812 213,751 213,184 212,871 212,582 212,548 3.96%
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 7.99% 6.76% 6.02% 8.09% 9.74% 15.47% 11.54% -
ROE 5.00% 4.39% 6.61% 3.83% 3.05% 3.70% 2.71% -
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 341.06 252.84 288.04 195.29 102.75 70.39 88.36 146.67%
EPS 15.00 12.48 9.91 10.30 8.08 9.72 8.14 50.47%
DPS 7.50 0.00 7.50 7.50 7.50 0.00 7.50 0.00%
NAPS 3.00 2.84 2.00 2.69 2.65 2.63 3.01 -0.22%
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 49.26 35.31 39.47 26.69 14.02 9.59 12.04 156.46%
EPS 2.17 1.74 1.81 1.41 1.10 1.32 1.11 56.53%
DPS 1.08 0.00 1.03 1.03 1.02 0.00 1.02 3.89%
NAPS 0.4333 0.3966 0.2741 0.3677 0.3617 0.3584 0.4102 3.73%
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 1.16 1.17 0.72 0.87 1.53 2.02 1.27 -5.87%
P/EPS 26.47 23.64 15.73 16.41 19.43 14.61 13.75 54.93%
EY 3.78 4.23 6.36 6.09 5.15 6.85 7.27 -35.41%
DY 1.89 0.00 3.61 4.44 4.78 0.00 6.70 -57.08%
P/NAPS 1.32 1.04 1.04 0.63 0.59 0.54 0.37 134.02%
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 0.88 1.30 0.94 0.96 1.62 2.39 1.41 -27.03%
P/EPS 20.00 26.28 20.42 18.16 20.54 17.28 15.34 19.40%
EY 5.00 3.80 4.90 5.51 4.87 5.79 6.52 -16.25%
DY 2.50 0.00 2.78 4.01 4.52 0.00 6.00 -44.30%
P/NAPS 1.00 1.15 1.35 0.70 0.63 0.64 0.42 78.59%

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