[WCT] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -8.38%
YoY- -19.34%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 2,202,892 1,400,374 1,046,241 736,708 598,528 816,270 837,940 90.59%
PBT 185,116 149,812 133,345 123,118 137,580 128,723 132,704 24.87%
Tax -36,308 -34,608 -29,156 -34,224 -45,008 -33,680 -34,866 2.74%
NP 148,808 115,204 104,189 88,894 92,572 95,043 97,837 32.28%
-
NP to SH 108,732 88,080 79,761 75,726 82,652 81,311 85,326 17.55%
-
Tax Rate 19.61% 23.10% 21.87% 27.80% 32.71% 26.16% 26.27% -
Total Cost 2,054,084 1,285,170 942,052 647,814 505,956 721,227 740,102 97.61%
-
Net Worth 618,587 590,461 572,867 563,690 559,091 514,009 414,654 30.59%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 31,974 21,296 31,907 - 30,354 13,821 -
Div Payout % - 36.30% 26.70% 42.13% - 37.33% 16.20% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 618,587 590,461 572,867 563,690 559,091 514,009 414,654 30.59%
NOSH 217,812 213,163 212,961 212,713 212,582 202,366 138,218 35.45%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.76% 8.23% 9.96% 12.07% 15.47% 11.64% 11.68% -
ROE 17.58% 14.92% 13.92% 13.43% 14.78% 15.82% 20.58% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1,011.37 656.95 491.28 346.34 281.55 403.36 606.24 40.70%
EPS 49.92 30.99 37.45 35.60 38.88 40.18 42.89 10.65%
DPS 0.00 15.00 10.00 15.00 0.00 15.00 10.00 -
NAPS 2.84 2.77 2.69 2.65 2.63 2.54 3.00 -3.59%
Adjusted Per Share Value based on latest NOSH - 212,871
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 141.23 89.78 67.07 47.23 38.37 52.33 53.72 90.59%
EPS 6.97 5.65 5.11 4.85 5.30 5.21 5.47 17.55%
DPS 0.00 2.05 1.37 2.05 0.00 1.95 0.89 -
NAPS 0.3966 0.3785 0.3673 0.3614 0.3584 0.3295 0.2658 30.60%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.95 2.08 1.69 1.57 1.42 1.12 1.63 -
P/RPS 0.29 0.32 0.34 0.45 0.50 0.28 0.27 4.88%
P/EPS 5.91 5.03 4.51 4.41 3.65 2.79 2.64 71.21%
EY 16.92 19.87 22.16 22.68 27.38 35.88 37.87 -41.58%
DY 0.00 7.21 5.92 9.55 0.00 13.39 6.13 -
P/NAPS 1.04 0.75 0.63 0.59 0.54 0.44 0.54 54.85%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 23/11/06 28/08/06 25/05/06 27/02/06 07/12/05 -
Price 3.28 2.70 1.87 1.66 1.68 1.25 1.12 -
P/RPS 0.32 0.41 0.38 0.48 0.60 0.31 0.18 46.80%
P/EPS 6.57 6.53 4.99 4.66 4.32 3.11 1.81 136.37%
EY 15.22 15.30 20.03 21.45 23.14 32.14 55.12 -57.62%
DY 0.00 5.56 5.35 9.04 0.00 12.00 8.93 -
P/NAPS 1.15 0.97 0.70 0.63 0.64 0.49 0.37 113.12%

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