[WCT] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 124.31%
YoY- 61.04%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 920,301 2,781,701 1,949,882 1,319,039 550,723 1,400,374 784,681 11.20%
PBT 76,611 283,530 201,468 130,850 46,279 149,812 100,009 -16.26%
Tax -10,293 -54,404 -39,809 -32,244 -9,077 -34,608 -21,867 -39.46%
NP 66,318 229,126 161,659 98,606 37,202 115,204 78,142 -10.35%
-
NP to SH 55,585 147,862 99,921 60,974 27,183 88,080 59,821 -4.77%
-
Tax Rate 13.44% 19.19% 19.76% 24.64% 19.61% 23.10% 21.87% -
Total Cost 853,983 2,552,575 1,788,223 1,220,433 513,521 1,285,170 706,539 13.45%
-
Net Worth 1,123,767 855,622 845,876 664,687 618,587 590,461 572,867 56.64%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 26,942 22,417 16,617 - 31,974 15,972 -
Div Payout % - 18.22% 22.43% 27.25% - 36.30% 26.70% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,123,767 855,622 845,876 664,687 618,587 590,461 572,867 56.64%
NOSH 754,206 338,966 298,896 221,562 217,812 213,163 212,961 132.16%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.21% 8.24% 8.29% 7.48% 6.76% 8.23% 9.96% -
ROE 4.95% 17.28% 11.81% 9.17% 4.39% 14.92% 10.44% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 122.02 851.78 652.36 595.33 252.84 656.95 368.46 -52.10%
EPS 7.37 23.04 33.43 27.52 12.48 30.99 28.09 -58.98%
DPS 0.00 8.25 7.50 7.50 0.00 15.00 7.50 -
NAPS 1.49 2.62 2.83 3.00 2.84 2.77 2.69 -32.52%
Adjusted Per Share Value based on latest NOSH - 225,273
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 59.00 178.34 125.01 84.56 35.31 89.78 50.31 11.19%
EPS 3.56 9.48 6.41 3.91 1.74 5.65 3.84 -4.91%
DPS 0.00 1.73 1.44 1.07 0.00 2.05 1.02 -
NAPS 0.7204 0.5485 0.5423 0.4261 0.3966 0.3785 0.3673 56.62%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.84 4.18 3.85 3.97 2.95 2.08 1.69 -
P/RPS 3.15 0.49 0.59 0.67 1.17 0.32 0.46 260.18%
P/EPS 52.10 9.23 11.52 14.43 23.64 5.03 6.02 320.97%
EY 1.92 10.83 8.68 6.93 4.23 19.87 16.62 -76.24%
DY 0.00 1.97 1.95 1.89 0.00 7.21 4.44 -
P/NAPS 2.58 1.60 1.36 1.32 1.04 0.75 0.63 155.74%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 15/05/08 05/03/08 29/11/07 29/08/07 29/05/07 27/02/07 23/11/06 -
Price 3.52 3.74 3.97 3.00 3.28 2.70 1.87 -
P/RPS 2.88 0.44 0.61 0.50 1.30 0.41 0.51 216.77%
P/EPS 47.76 8.26 11.88 10.90 26.28 6.53 6.66 271.42%
EY 2.09 12.11 8.42 9.17 3.80 15.30 15.02 -73.11%
DY 0.00 2.21 1.89 2.50 0.00 5.56 4.01 -
P/NAPS 2.36 1.43 1.40 1.00 1.15 0.97 0.70 124.67%

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