[WCT] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 1.65%
YoY- -9.41%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,400,374 1,046,241 736,708 598,528 816,270 837,940 778,146 47.79%
PBT 149,812 133,345 123,118 137,580 128,723 132,704 142,240 3.50%
Tax -34,608 -29,156 -34,224 -45,008 -33,680 -34,866 -37,132 -4.57%
NP 115,204 104,189 88,894 92,572 95,043 97,837 105,108 6.28%
-
NP to SH 88,080 79,761 75,726 82,652 81,311 85,326 93,888 -4.15%
-
Tax Rate 23.10% 21.87% 27.80% 32.71% 26.16% 26.27% 26.11% -
Total Cost 1,285,170 942,052 647,814 505,956 721,227 740,102 673,038 53.73%
-
Net Worth 590,461 572,867 563,690 559,091 514,009 414,654 393,935 30.87%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 31,974 21,296 31,907 - 30,354 13,821 19,696 38.00%
Div Payout % 36.30% 26.70% 42.13% - 37.33% 16.20% 20.98% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 590,461 572,867 563,690 559,091 514,009 414,654 393,935 30.87%
NOSH 213,163 212,961 212,713 212,582 202,366 138,218 131,311 38.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.23% 9.96% 12.07% 15.47% 11.64% 11.68% 13.51% -
ROE 14.92% 13.92% 13.43% 14.78% 15.82% 20.58% 23.83% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 656.95 491.28 346.34 281.55 403.36 606.24 592.59 7.09%
EPS 30.99 37.45 35.60 38.88 40.18 42.89 48.90 -26.15%
DPS 15.00 10.00 15.00 0.00 15.00 10.00 15.00 0.00%
NAPS 2.77 2.69 2.65 2.63 2.54 3.00 3.00 -5.16%
Adjusted Per Share Value based on latest NOSH - 212,582
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 89.78 67.07 47.23 38.37 52.33 53.72 49.89 47.79%
EPS 5.65 5.11 4.85 5.30 5.21 5.47 6.02 -4.12%
DPS 2.05 1.37 2.05 0.00 1.95 0.89 1.26 38.20%
NAPS 0.3785 0.3673 0.3614 0.3584 0.3295 0.2658 0.2526 30.84%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.08 1.69 1.57 1.42 1.12 1.63 1.50 -
P/RPS 0.32 0.34 0.45 0.50 0.28 0.27 0.25 17.83%
P/EPS 5.03 4.51 4.41 3.65 2.79 2.64 2.10 78.73%
EY 19.87 22.16 22.68 27.38 35.88 37.87 47.67 -44.11%
DY 7.21 5.92 9.55 0.00 13.39 6.13 10.00 -19.54%
P/NAPS 0.75 0.63 0.59 0.54 0.44 0.54 0.50 30.94%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 23/11/06 28/08/06 25/05/06 27/02/06 07/12/05 29/08/05 -
Price 2.70 1.87 1.66 1.68 1.25 1.12 1.65 -
P/RPS 0.41 0.38 0.48 0.60 0.31 0.18 0.28 28.85%
P/EPS 6.53 4.99 4.66 4.32 3.11 1.81 2.31 99.54%
EY 15.30 20.03 21.45 23.14 32.14 55.12 43.33 -49.94%
DY 5.56 5.35 9.04 0.00 12.00 8.93 9.09 -27.87%
P/NAPS 0.97 0.70 0.63 0.64 0.49 0.37 0.55 45.82%

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