[WCT] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 7.4%
YoY- 19.5%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 4,097,769 3,857,649 3,151,279 1,801,465 753,109 816,602 926,813 28.09%
PBT 192,891 151,537 313,862 161,696 127,474 73,717 110,436 9.73%
Tax -7,713 -3,603 -55,620 -32,433 -34,831 -43,230 -31,427 -20.86%
NP 185,178 147,934 258,242 129,263 92,643 30,487 79,009 15.24%
-
NP to SH 142,823 85,408 176,264 94,600 79,164 27,754 79,595 10.22%
-
Tax Rate 4.00% 2.38% 17.72% 20.06% 27.32% 58.64% 28.46% -
Total Cost 3,912,591 3,709,715 2,893,037 1,672,202 660,466 786,115 847,804 29.01%
-
Net Worth 1,240,850 1,252,630 1,123,767 435,625 559,091 367,310 414,010 20.06%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 78,350 74,383 54,537 47,985 37,840 53,562 23,787 21.96%
Div Payout % 54.86% 87.09% 30.94% 50.72% 47.80% 192.99% 29.89% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,240,850 1,252,630 1,123,767 435,625 559,091 367,310 414,010 20.06%
NOSH 785,348 782,894 754,206 217,812 212,582 122,436 115,002 37.71%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 4.52% 3.83% 8.19% 7.18% 12.30% 3.73% 8.52% -
ROE 11.51% 6.82% 15.69% 21.72% 14.16% 7.56% 19.23% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 521.78 492.74 417.83 827.07 354.27 666.96 805.90 -6.98%
EPS 18.19 10.91 23.37 43.43 37.24 22.67 69.21 -19.95%
DPS 10.00 9.50 7.23 22.03 17.80 43.75 20.68 -11.40%
NAPS 1.58 1.60 1.49 2.00 2.63 3.00 3.60 -12.81%
Adjusted Per Share Value based on latest NOSH - 217,812
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 288.95 272.02 222.21 127.03 53.11 57.58 65.35 28.09%
EPS 10.07 6.02 12.43 6.67 5.58 1.96 5.61 10.23%
DPS 5.52 5.25 3.85 3.38 2.67 3.78 1.68 21.91%
NAPS 0.875 0.8833 0.7924 0.3072 0.3942 0.259 0.2919 20.06%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.75 1.08 3.84 2.95 1.42 1.72 2.95 -
P/RPS 0.53 0.22 0.92 0.36 0.40 0.26 0.37 6.16%
P/EPS 15.12 9.90 16.43 6.79 3.81 7.59 4.26 23.49%
EY 6.61 10.10 6.09 14.72 26.22 13.18 23.46 -19.02%
DY 3.64 8.80 1.88 7.47 12.54 25.43 7.01 -10.34%
P/NAPS 1.74 0.68 2.58 1.48 0.54 0.57 0.82 13.35%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/05/10 21/05/09 15/05/08 29/05/07 25/05/06 31/05/05 20/05/04 -
Price 2.57 1.98 3.52 3.28 1.68 1.51 2.55 -
P/RPS 0.49 0.40 0.84 0.40 0.47 0.23 0.32 7.35%
P/EPS 14.13 18.15 15.06 7.55 4.51 6.66 3.68 25.12%
EY 7.08 5.51 6.64 13.24 22.17 15.01 27.14 -20.05%
DY 3.89 4.80 2.05 6.72 10.60 28.97 8.11 -11.51%
P/NAPS 1.63 1.24 2.36 1.64 0.64 0.50 0.71 14.84%

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