[WCT] YoY TTM 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- 6.79%
YoY- 27.45%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 4,664,140 3,435,720 2,565,575 972,496 841,482 776,474 878,128 32.05%
PBT 149,650 284,986 251,271 129,204 108,003 79,330 96,975 7.49%
Tax 2,086 -33,457 -52,550 -29,397 -38,099 -34,984 -26,556 -
NP 151,736 251,529 198,721 99,807 69,904 44,346 70,419 13.63%
-
NP to SH 81,844 182,416 128,180 77,137 60,521 44,346 71,060 2.38%
-
Tax Rate -1.39% 11.74% 20.91% 22.75% 35.28% 44.10% 27.38% -
Total Cost 4,512,404 3,184,191 2,366,854 872,689 771,578 732,128 807,709 33.17%
-
Net Worth 1,264,247 1,197,691 611,893 426,368 455,503 433,844 363,781 23.05%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 74,392 53,821 55,872 47,895 57,732 26,004 14,446 31.37%
Div Payout % 90.90% 29.50% 43.59% 62.09% 95.39% 58.64% 20.33% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,264,247 1,197,691 611,893 426,368 455,503 433,844 363,781 23.05%
NOSH 785,247 782,804 305,946 213,184 151,834 117,767 109,237 38.88%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 3.25% 7.32% 7.75% 10.26% 8.31% 5.71% 8.02% -
ROE 6.47% 15.23% 20.95% 18.09% 13.29% 10.22% 19.53% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 593.97 438.90 838.57 456.18 554.21 659.33 803.87 -4.91%
EPS 10.42 23.30 41.90 36.18 39.86 37.66 65.05 -26.28%
DPS 9.50 6.88 18.26 22.50 38.02 22.08 13.22 -5.35%
NAPS 1.61 1.53 2.00 2.00 3.00 3.6839 3.3302 -11.39%
Adjusted Per Share Value based on latest NOSH - 213,184
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 328.89 242.27 180.91 68.57 59.34 54.75 61.92 32.05%
EPS 5.77 12.86 9.04 5.44 4.27 3.13 5.01 2.37%
DPS 5.25 3.80 3.94 3.38 4.07 1.83 1.02 31.36%
NAPS 0.8915 0.8445 0.4315 0.3007 0.3212 0.3059 0.2565 23.05%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.80 2.60 3.85 1.69 1.63 2.25 2.83 -
P/RPS 0.47 0.59 0.46 0.37 0.29 0.34 0.35 5.03%
P/EPS 26.86 11.16 9.19 4.67 4.09 5.98 4.35 35.40%
EY 3.72 8.96 10.88 21.41 24.45 16.74 22.99 -26.16%
DY 3.39 2.64 4.74 13.31 23.33 9.81 4.67 -5.19%
P/NAPS 1.74 1.70 1.93 0.85 0.54 0.61 0.85 12.66%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 13/11/08 29/11/07 23/11/06 07/12/05 25/11/04 30/12/03 -
Price 2.66 1.78 3.97 1.87 1.12 2.27 2.83 -
P/RPS 0.45 0.41 0.47 0.41 0.20 0.34 0.35 4.27%
P/EPS 25.52 7.64 9.48 5.17 2.81 6.03 4.35 34.26%
EY 3.92 13.09 10.55 19.35 35.59 16.59 22.99 -25.51%
DY 3.57 3.86 4.60 12.03 33.95 9.73 4.67 -4.37%
P/NAPS 1.65 1.16 1.99 0.94 0.37 0.62 0.85 11.67%

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