[WCT] YoY 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
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 CAGR
Revenue 2,603,901 1,949,882 784,681 628,455 583,282 716,918 542,592 30.33%
PBT 202,924 201,468 100,009 99,528 58,497 83,756 69,685 19.78%
Tax -18,862 -39,809 -21,867 -26,150 -29,896 -23,957 -21,090 -1.86%
NP 184,062 161,659 78,142 73,378 28,601 59,799 48,595 25.22%
-
NP to SH 134,475 99,921 59,821 63,995 28,601 59,799 49,737 18.29%
-
Tax Rate 9.30% 19.76% 21.87% 26.27% 51.11% 28.60% 30.26% -
Total Cost 2,419,839 1,788,223 706,539 555,077 554,681 657,119 493,997 30.78%
-
Net Worth 1,182,452 845,876 572,867 414,654 433,950 338,102 269,220 28.39%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 CAGR
Div 38,642 22,417 15,972 10,366 8,834 7,614 6,877 33.85%
Div Payout % 28.74% 22.43% 26.70% 16.20% 30.89% 12.73% 13.83% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 CAGR
Net Worth 1,182,452 845,876 572,867 414,654 433,950 338,102 269,220 28.39%
NOSH 772,844 298,896 212,961 138,218 117,796 101,526 103,383 40.46%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 CAGR
NP Margin 7.07% 8.29% 9.96% 11.68% 4.90% 8.34% 8.96% -
ROE 11.37% 11.81% 10.44% 15.43% 6.59% 17.69% 18.47% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 CAGR
RPS 336.92 652.36 368.46 454.68 495.16 706.14 552.22 -8.00%
EPS 17.40 33.43 28.09 32.17 24.28 58.90 50.62 -16.50%
DPS 5.00 7.50 7.50 7.50 7.50 7.50 7.00 -5.52%
NAPS 1.53 2.83 2.69 3.00 3.6839 3.3302 2.74 -9.37%
Adjusted Per Share Value based on latest NOSH - 151,834
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 CAGR
RPS 166.94 125.01 50.31 40.29 37.39 45.96 34.79 30.32%
EPS 8.62 6.41 3.84 4.10 1.83 3.83 3.19 18.28%
DPS 2.48 1.44 1.02 0.66 0.57 0.49 0.44 33.92%
NAPS 0.7581 0.5423 0.3673 0.2658 0.2782 0.2168 0.1726 28.39%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 31/10/02 -
Price 2.60 3.85 1.69 1.63 2.25 2.83 2.37 -
P/RPS 0.77 0.59 0.46 0.36 0.45 0.40 0.43 10.34%
P/EPS 14.94 11.52 6.02 3.52 9.27 4.80 4.68 21.65%
EY 6.69 8.68 16.62 28.40 10.79 20.81 21.36 -17.80%
DY 1.92 1.95 4.44 4.60 3.33 2.65 2.95 -6.99%
P/NAPS 1.70 1.36 0.63 0.54 0.61 0.85 0.86 12.19%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 CAGR
Date 13/11/08 29/11/07 23/11/06 07/12/05 25/11/04 30/12/03 30/12/02 -
Price 1.78 3.97 1.87 1.12 2.27 2.83 2.40 -
P/RPS 0.53 0.61 0.51 0.25 0.46 0.40 0.43 3.59%
P/EPS 10.23 11.88 6.66 2.42 9.35 4.80 4.74 13.87%
EY 9.78 8.42 15.02 41.34 10.70 20.81 21.09 -12.17%
DY 2.81 1.89 4.01 6.70 3.30 2.65 2.92 -0.64%
P/NAPS 1.16 1.40 0.70 0.37 0.62 0.85 0.88 4.77%

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