[WCT] QoQ Cumulative 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- 63.87%
YoY- 67.03%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,862,494 920,301 2,781,701 1,949,882 1,319,039 550,723 1,400,374 20.96%
PBT 160,507 76,611 283,530 201,468 130,850 46,279 149,812 4.70%
Tax -19,176 -10,293 -54,404 -39,809 -32,244 -9,077 -34,608 -32.56%
NP 141,331 66,318 229,126 161,659 98,606 37,202 115,204 14.61%
-
NP to SH 100,423 55,585 147,862 99,921 60,974 27,183 88,080 9.14%
-
Tax Rate 11.95% 13.44% 19.19% 19.76% 24.64% 19.61% 23.10% -
Total Cost 1,721,163 853,983 2,552,575 1,788,223 1,220,433 513,521 1,285,170 21.52%
-
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 38,417 - 26,942 22,417 16,617 - 31,974 13.03%
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 8.60% 4.95% 17.28% 11.81% 9.17% 4.39% 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 242.40 122.02 851.78 652.36 595.33 252.84 656.95 -48.58%
EPS 13.07 7.37 23.04 33.43 27.52 12.48 30.99 -43.79%
DPS 5.00 0.00 8.25 7.50 7.50 0.00 15.00 -51.95%
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 119.40 59.00 178.34 125.01 84.56 35.31 89.78 20.95%
EPS 6.44 3.56 9.48 6.41 3.91 1.74 5.65 9.12%
DPS 2.46 0.00 1.73 1.44 1.07 0.00 2.05 12.93%
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 1.26 3.15 0.49 0.59 0.67 1.17 0.32 149.56%
P/EPS 23.41 52.10 9.23 11.52 14.43 23.64 5.03 179.01%
EY 4.27 1.92 10.83 8.68 6.93 4.23 19.87 -64.15%
DY 1.63 0.00 1.97 1.95 1.89 0.00 7.21 -62.92%
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 1.28 2.88 0.44 0.61 0.50 1.30 0.41 113.75%
P/EPS 23.72 47.76 8.26 11.88 10.90 26.28 6.53 136.48%
EY 4.22 2.09 12.11 8.42 9.17 3.80 15.30 -57.66%
DY 1.61 0.00 2.21 1.89 2.50 0.00 5.56 -56.26%
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