[WCT] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -74.59%
YoY- -9.41%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,400,374 784,681 368,354 149,632 816,270 628,455 389,073 134.31%
PBT 149,812 100,009 61,559 34,395 128,723 99,528 71,120 64.10%
Tax -34,608 -21,867 -17,112 -11,252 -33,680 -26,150 -18,566 51.29%
NP 115,204 78,142 44,447 23,143 95,043 73,378 52,554 68.50%
-
NP to SH 88,080 59,821 37,863 20,663 81,311 63,995 46,944 51.94%
-
Tax Rate 23.10% 21.87% 27.80% 32.71% 26.16% 26.27% 26.11% -
Total Cost 1,285,170 706,539 323,907 126,489 721,227 555,077 336,519 143.72%
-
Net Worth 590,461 572,867 563,690 559,091 514,009 414,654 393,935 30.87%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 31,974 15,972 15,953 - 30,354 10,366 9,848 118.79%
Div Payout % 36.30% 26.70% 42.13% - 37.33% 16.20% 20.98% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 590,461 572,867 563,690 559,091 514,009 414,654 393,935 30.87%
NOSH 213,163 212,961 212,713 212,582 202,366 138,218 131,311 38.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.23% 9.96% 12.07% 15.47% 11.64% 11.68% 13.51% -
ROE 14.92% 10.44% 6.72% 3.70% 15.82% 15.43% 11.92% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 656.95 368.46 173.17 70.39 403.36 454.68 296.30 69.78%
EPS 30.99 28.09 17.80 9.72 40.18 32.17 24.45 17.06%
DPS 15.00 7.50 7.50 0.00 15.00 7.50 7.50 58.53%
NAPS 2.77 2.69 2.65 2.63 2.54 3.00 3.00 -5.16%
Adjusted Per Share Value based on latest NOSH - 212,582
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 89.78 50.31 23.62 9.59 52.33 40.29 24.94 134.33%
EPS 5.65 3.84 2.43 1.32 5.21 4.10 3.01 51.99%
DPS 2.05 1.02 1.02 0.00 1.95 0.66 0.63 119.11%
NAPS 0.3785 0.3673 0.3614 0.3584 0.3295 0.2658 0.2526 30.84%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.08 1.69 1.57 1.42 1.12 1.63 1.50 -
P/RPS 0.32 0.46 0.91 2.02 0.28 0.36 0.51 -26.64%
P/EPS 5.03 6.02 8.82 14.61 2.79 3.52 4.20 12.73%
EY 19.87 16.62 11.34 6.85 35.88 28.40 23.83 -11.38%
DY 7.21 4.44 4.78 0.00 13.39 4.60 5.00 27.55%
P/NAPS 0.75 0.63 0.59 0.54 0.44 0.54 0.50 30.94%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 23/11/06 28/08/06 25/05/06 27/02/06 07/12/05 29/08/05 -
Price 2.70 1.87 1.66 1.68 1.25 1.12 1.65 -
P/RPS 0.41 0.51 0.96 2.39 0.31 0.25 0.56 -18.72%
P/EPS 6.53 6.66 9.33 17.28 3.11 2.42 4.62 25.86%
EY 15.30 15.02 10.72 5.79 32.14 41.34 21.67 -20.65%
DY 5.56 4.01 4.52 0.00 12.00 6.70 4.55 14.25%
P/NAPS 0.97 0.70 0.63 0.64 0.49 0.37 0.55 45.82%

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