[WCT] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 9.25%
YoY- 67.03%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 3,724,988 3,681,204 2,781,701 2,599,842 2,638,078 2,202,892 1,400,374 92.09%
PBT 321,014 306,444 283,530 268,624 261,700 185,116 149,812 66.28%
Tax -38,352 -41,172 -54,404 -53,078 -64,488 -36,308 -34,608 7.09%
NP 282,662 265,272 229,126 215,545 197,212 148,808 115,204 82.01%
-
NP to SH 200,846 222,340 147,862 133,228 121,948 108,732 88,080 73.33%
-
Tax Rate 11.95% 13.44% 19.19% 19.76% 24.64% 19.61% 23.10% -
Total Cost 3,442,326 3,415,932 2,552,575 2,384,297 2,440,866 2,054,084 1,285,170 92.98%
-
Net Worth 1,167,887 1,123,767 855,622 845,876 664,687 618,587 590,461 57.63%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 76,834 - 26,942 29,889 33,234 - 31,974 79.50%
Div Payout % 38.26% - 18.22% 22.43% 27.25% - 36.30% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,167,887 1,123,767 855,622 845,876 664,687 618,587 590,461 57.63%
NOSH 768,347 754,206 338,966 298,896 221,562 217,812 213,163 135.27%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.59% 7.21% 8.24% 8.29% 7.48% 6.76% 8.23% -
ROE 17.20% 19.79% 17.28% 15.75% 18.35% 17.58% 14.92% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 484.81 488.09 851.78 869.81 1,190.67 1,011.37 656.95 -18.35%
EPS 26.14 29.48 23.04 44.57 55.04 49.92 30.99 -10.73%
DPS 10.00 0.00 8.25 10.00 15.00 0.00 15.00 -23.70%
NAPS 1.52 1.49 2.62 2.83 3.00 2.84 2.77 -32.99%
Adjusted Per Share Value based on latest NOSH - 305,946
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 238.81 236.00 178.34 166.68 169.13 141.23 89.78 92.09%
EPS 12.88 14.25 9.48 8.54 7.82 6.97 5.65 73.29%
DPS 4.93 0.00 1.73 1.92 2.13 0.00 2.05 79.59%
NAPS 0.7487 0.7204 0.5485 0.5423 0.4261 0.3966 0.3785 57.64%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.06 3.84 4.18 3.85 3.97 2.95 2.08 -
P/RPS 0.63 0.79 0.49 0.44 0.33 0.29 0.32 57.14%
P/EPS 11.71 13.03 9.23 8.64 7.21 5.91 5.03 75.74%
EY 8.54 7.68 10.83 11.58 13.86 16.92 19.87 -43.07%
DY 3.27 0.00 1.97 2.60 3.78 0.00 7.21 -40.99%
P/NAPS 2.01 2.58 1.60 1.36 1.32 1.04 0.75 93.05%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 14/08/08 15/05/08 05/03/08 29/11/07 29/08/07 29/05/07 27/02/07 -
Price 3.10 3.52 3.74 3.97 3.00 3.28 2.70 -
P/RPS 0.64 0.72 0.44 0.46 0.25 0.32 0.41 34.60%
P/EPS 11.86 11.94 8.26 8.91 5.45 6.57 6.53 48.91%
EY 8.43 8.38 12.11 11.23 18.35 15.22 15.30 -32.81%
DY 3.23 0.00 2.21 2.52 5.00 0.00 5.56 -30.40%
P/NAPS 2.04 2.36 1.43 1.40 1.00 1.15 0.97 64.22%

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