[WCT] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 57.99%
YoY- -6.52%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,319,039 550,723 1,400,374 784,681 368,354 149,632 816,270 37.82%
PBT 130,850 46,279 149,812 100,009 61,559 34,395 128,723 1.10%
Tax -32,244 -9,077 -34,608 -21,867 -17,112 -11,252 -33,680 -2.87%
NP 98,606 37,202 115,204 78,142 44,447 23,143 95,043 2.49%
-
NP to SH 60,974 27,183 88,080 59,821 37,863 20,663 81,311 -17.50%
-
Tax Rate 24.64% 19.61% 23.10% 21.87% 27.80% 32.71% 26.16% -
Total Cost 1,220,433 513,521 1,285,170 706,539 323,907 126,489 721,227 42.13%
-
Net Worth 664,687 618,587 590,461 572,867 563,690 559,091 514,009 18.75%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 16,617 - 31,974 15,972 15,953 - 30,354 -33.15%
Div Payout % 27.25% - 36.30% 26.70% 42.13% - 37.33% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 664,687 618,587 590,461 572,867 563,690 559,091 514,009 18.75%
NOSH 221,562 217,812 213,163 212,961 212,713 212,582 202,366 6.24%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.48% 6.76% 8.23% 9.96% 12.07% 15.47% 11.64% -
ROE 9.17% 4.39% 14.92% 10.44% 6.72% 3.70% 15.82% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 595.33 252.84 656.95 368.46 173.17 70.39 403.36 29.72%
EPS 27.52 12.48 30.99 28.09 17.80 9.72 40.18 -22.35%
DPS 7.50 0.00 15.00 7.50 7.50 0.00 15.00 -37.08%
NAPS 3.00 2.84 2.77 2.69 2.65 2.63 2.54 11.76%
Adjusted Per Share Value based on latest NOSH - 213,184
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 84.56 35.31 89.78 50.31 23.62 9.59 52.33 37.82%
EPS 3.91 1.74 5.65 3.84 2.43 1.32 5.21 -17.46%
DPS 1.07 0.00 2.05 1.02 1.02 0.00 1.95 -33.04%
NAPS 0.4261 0.3966 0.3785 0.3673 0.3614 0.3584 0.3295 18.75%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.97 2.95 2.08 1.69 1.57 1.42 1.12 -
P/RPS 0.67 1.17 0.32 0.46 0.91 2.02 0.28 79.18%
P/EPS 14.43 23.64 5.03 6.02 8.82 14.61 2.79 199.97%
EY 6.93 4.23 19.87 16.62 11.34 6.85 35.88 -66.68%
DY 1.89 0.00 7.21 4.44 4.78 0.00 13.39 -72.98%
P/NAPS 1.32 1.04 0.75 0.63 0.59 0.54 0.44 108.42%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 27/02/07 23/11/06 28/08/06 25/05/06 27/02/06 -
Price 3.00 3.28 2.70 1.87 1.66 1.68 1.25 -
P/RPS 0.50 1.30 0.41 0.51 0.96 2.39 0.31 37.65%
P/EPS 10.90 26.28 6.53 6.66 9.33 17.28 3.11 131.26%
EY 9.17 3.80 15.30 15.02 10.72 5.79 32.14 -56.76%
DY 2.50 0.00 5.56 4.01 4.52 0.00 12.00 -64.95%
P/NAPS 1.00 1.15 0.97 0.70 0.63 0.64 0.49 61.10%

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