[WCT] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -4.71%
YoY- 223.6%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 3,808,997 2,781,701 1,400,374 816,270 796,309 910,110 703,802 32.46%
PBT 158,840 283,530 149,812 128,723 66,972 104,589 82,904 11.43%
Tax -13,052 -54,404 -34,608 -33,680 -41,845 -29,045 -23,689 -9.44%
NP 145,788 229,126 115,204 95,043 25,127 75,544 59,215 16.18%
-
NP to SH 101,770 147,862 88,080 81,311 25,127 75,544 60,998 8.89%
-
Tax Rate 8.22% 19.19% 23.10% 26.16% 62.48% 27.77% 28.57% -
Total Cost 3,663,209 2,552,575 1,285,170 721,227 771,182 834,566 644,587 33.55%
-
Net Worth 1,193,977 855,622 590,461 514,009 426,423 360,302 276,904 27.55%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 73,654 26,942 31,974 30,354 43,895 15,625 13,845 32.09%
Div Payout % 72.37% 18.22% 36.30% 37.33% 174.69% 20.68% 22.70% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,193,977 855,622 590,461 514,009 426,423 360,302 276,904 27.55%
NOSH 775,309 338,966 213,163 202,366 118,635 104,169 98,894 40.90%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 3.83% 8.24% 8.23% 11.64% 3.16% 8.30% 8.41% -
ROE 8.52% 17.28% 14.92% 15.82% 5.89% 20.97% 22.03% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 491.29 851.78 656.95 403.36 671.22 873.68 711.67 -5.98%
EPS 13.12 23.04 30.99 40.18 21.18 72.52 61.68 -22.71%
DPS 9.50 8.25 15.00 15.00 37.00 15.00 14.00 -6.25%
NAPS 1.54 2.62 2.77 2.54 3.5944 3.4588 2.80 -9.47%
Adjusted Per Share Value based on latest NOSH - 212,548
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 244.20 178.34 89.78 52.33 51.05 58.35 45.12 32.47%
EPS 6.52 9.48 5.65 5.21 1.61 4.84 3.91 8.88%
DPS 4.72 1.73 2.05 1.95 2.81 1.00 0.89 32.02%
NAPS 0.7655 0.5485 0.3785 0.3295 0.2734 0.231 0.1775 27.55%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.52 4.18 2.08 1.12 2.25 2.88 2.42 -
P/RPS 0.31 0.49 0.32 0.28 0.34 0.33 0.34 -1.52%
P/EPS 11.58 9.23 5.03 2.79 10.62 3.97 3.92 19.76%
EY 8.64 10.83 19.87 35.88 9.41 25.18 25.49 -16.48%
DY 6.25 1.97 7.21 13.39 16.44 5.21 5.79 1.28%
P/NAPS 0.99 1.60 0.75 0.44 0.63 0.83 0.86 2.37%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 05/03/08 27/02/07 27/02/06 28/02/05 26/02/04 27/02/03 -
Price 1.07 3.74 2.70 1.25 2.05 2.88 2.40 -
P/RPS 0.22 0.44 0.41 0.31 0.31 0.33 0.34 -6.99%
P/EPS 8.15 8.26 6.53 3.11 9.68 3.97 3.89 13.10%
EY 12.27 12.11 15.30 32.14 10.33 25.18 25.70 -11.58%
DY 8.88 2.21 5.56 12.00 18.05 5.21 5.83 7.25%
P/NAPS 0.69 1.43 0.97 0.49 0.57 0.83 0.86 -3.60%

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