[WCT] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 47.24%
YoY- 8.32%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,949,882 1,319,039 550,723 1,400,374 784,681 368,354 149,632 452.89%
PBT 201,468 130,850 46,279 149,812 100,009 61,559 34,395 224.59%
Tax -39,809 -32,244 -9,077 -34,608 -21,867 -17,112 -11,252 132.00%
NP 161,659 98,606 37,202 115,204 78,142 44,447 23,143 264.98%
-
NP to SH 99,921 60,974 27,183 88,080 59,821 37,863 20,663 185.68%
-
Tax Rate 19.76% 24.64% 19.61% 23.10% 21.87% 27.80% 32.71% -
Total Cost 1,788,223 1,220,433 513,521 1,285,170 706,539 323,907 126,489 483.73%
-
Net Worth 845,876 664,687 618,587 590,461 572,867 563,690 559,091 31.75%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 22,417 16,617 - 31,974 15,972 15,953 - -
Div Payout % 22.43% 27.25% - 36.30% 26.70% 42.13% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 845,876 664,687 618,587 590,461 572,867 563,690 559,091 31.75%
NOSH 298,896 221,562 217,812 213,163 212,961 212,713 212,582 25.47%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.29% 7.48% 6.76% 8.23% 9.96% 12.07% 15.47% -
ROE 11.81% 9.17% 4.39% 14.92% 10.44% 6.72% 3.70% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 652.36 595.33 252.84 656.95 368.46 173.17 70.39 340.61%
EPS 33.43 27.52 12.48 30.99 28.09 17.80 9.72 127.67%
DPS 7.50 7.50 0.00 15.00 7.50 7.50 0.00 -
NAPS 2.83 3.00 2.84 2.77 2.69 2.65 2.63 5.00%
Adjusted Per Share Value based on latest NOSH - 213,751
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 125.01 84.56 35.31 89.78 50.31 23.62 9.59 453.01%
EPS 6.41 3.91 1.74 5.65 3.84 2.43 1.32 186.48%
DPS 1.44 1.07 0.00 2.05 1.02 1.02 0.00 -
NAPS 0.5423 0.4261 0.3966 0.3785 0.3673 0.3614 0.3584 31.76%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.85 3.97 2.95 2.08 1.69 1.57 1.42 -
P/RPS 0.59 0.67 1.17 0.32 0.46 0.91 2.02 -55.94%
P/EPS 11.52 14.43 23.64 5.03 6.02 8.82 14.61 -14.63%
EY 8.68 6.93 4.23 19.87 16.62 11.34 6.85 17.08%
DY 1.95 1.89 0.00 7.21 4.44 4.78 0.00 -
P/NAPS 1.36 1.32 1.04 0.75 0.63 0.59 0.54 85.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 29/08/07 29/05/07 27/02/07 23/11/06 28/08/06 25/05/06 -
Price 3.97 3.00 3.28 2.70 1.87 1.66 1.68 -
P/RPS 0.61 0.50 1.30 0.41 0.51 0.96 2.39 -59.72%
P/EPS 11.88 10.90 26.28 6.53 6.66 9.33 17.28 -22.08%
EY 8.42 9.17 3.80 15.30 15.02 10.72 5.79 28.32%
DY 1.89 2.50 0.00 5.56 4.01 4.52 0.00 -
P/NAPS 1.40 1.00 1.15 0.97 0.70 0.63 0.64 68.43%

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