[WCT] QoQ Annualized Quarter 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- 23.45%
YoY- 31.55%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 2,781,701 2,599,842 2,638,078 2,202,892 1,400,374 1,046,241 736,708 141.89%
PBT 283,530 268,624 261,700 185,116 149,812 133,345 123,118 74.12%
Tax -54,404 -53,078 -64,488 -36,308 -34,608 -29,156 -34,224 36.09%
NP 229,126 215,545 197,212 148,808 115,204 104,189 88,894 87.66%
-
NP to SH 147,862 133,228 121,948 108,732 88,080 79,761 75,726 56.03%
-
Tax Rate 19.19% 19.76% 24.64% 19.61% 23.10% 21.87% 27.80% -
Total Cost 2,552,575 2,384,297 2,440,866 2,054,084 1,285,170 942,052 647,814 148.84%
-
Net Worth 855,622 845,876 664,687 618,587 590,461 572,867 563,690 31.97%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 26,942 29,889 33,234 - 31,974 21,296 31,907 -10.63%
Div Payout % 18.22% 22.43% 27.25% - 36.30% 26.70% 42.13% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 855,622 845,876 664,687 618,587 590,461 572,867 563,690 31.97%
NOSH 338,966 298,896 221,562 217,812 213,163 212,961 212,713 36.31%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.24% 8.29% 7.48% 6.76% 8.23% 9.96% 12.07% -
ROE 17.28% 15.75% 18.35% 17.58% 14.92% 13.92% 13.43% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 851.78 869.81 1,190.67 1,011.37 656.95 491.28 346.34 81.90%
EPS 23.04 44.57 55.04 49.92 30.99 37.45 35.60 -25.11%
DPS 8.25 10.00 15.00 0.00 15.00 10.00 15.00 -32.79%
NAPS 2.62 2.83 3.00 2.84 2.77 2.69 2.65 -0.75%
Adjusted Per Share Value based on latest NOSH - 217,812
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 178.34 166.68 169.13 141.23 89.78 67.07 47.23 141.90%
EPS 9.48 8.54 7.82 6.97 5.65 5.11 4.85 56.14%
DPS 1.73 1.92 2.13 0.00 2.05 1.37 2.05 -10.67%
NAPS 0.5485 0.5423 0.4261 0.3966 0.3785 0.3673 0.3614 31.96%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 4.18 3.85 3.97 2.95 2.08 1.69 1.57 -
P/RPS 0.49 0.44 0.33 0.29 0.32 0.34 0.45 5.82%
P/EPS 9.23 8.64 7.21 5.91 5.03 4.51 4.41 63.40%
EY 10.83 11.58 13.86 16.92 19.87 22.16 22.68 -38.82%
DY 1.97 2.60 3.78 0.00 7.21 5.92 9.55 -64.98%
P/NAPS 1.60 1.36 1.32 1.04 0.75 0.63 0.59 94.11%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 05/03/08 29/11/07 29/08/07 29/05/07 27/02/07 23/11/06 28/08/06 -
Price 3.74 3.97 3.00 3.28 2.70 1.87 1.66 -
P/RPS 0.44 0.46 0.25 0.32 0.41 0.38 0.48 -5.62%
P/EPS 8.26 8.91 5.45 6.57 6.53 4.99 4.66 46.31%
EY 12.11 11.23 18.35 15.22 15.30 20.03 21.45 -31.61%
DY 2.21 2.52 5.00 0.00 5.56 5.35 9.04 -60.80%
P/NAPS 1.43 1.40 1.00 1.15 0.97 0.70 0.63 72.45%

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