[WCT] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -62.41%
YoY- 104.48%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 3,808,997 2,603,901 1,862,494 920,301 2,781,701 1,949,882 1,319,039 102.13%
PBT 158,840 202,924 160,507 76,611 283,530 201,468 130,850 13.72%
Tax -13,052 -18,862 -19,176 -10,293 -54,404 -39,809 -32,244 -45.12%
NP 145,788 184,062 141,331 66,318 229,126 161,659 98,606 29.62%
-
NP to SH 101,770 134,475 100,423 55,585 147,862 99,921 60,974 40.48%
-
Tax Rate 8.22% 9.30% 11.95% 13.44% 19.19% 19.76% 24.64% -
Total Cost 3,663,209 2,419,839 1,721,163 853,983 2,552,575 1,788,223 1,220,433 107.38%
-
Net Worth 1,193,977 1,182,452 1,167,887 1,123,767 855,622 845,876 664,687 47.50%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 73,654 38,642 38,417 - 26,942 22,417 16,617 168.61%
Div Payout % 72.37% 28.74% 38.26% - 18.22% 22.43% 27.25% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,193,977 1,182,452 1,167,887 1,123,767 855,622 845,876 664,687 47.50%
NOSH 775,309 772,844 768,347 754,206 338,966 298,896 221,562 129.61%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.83% 7.07% 7.59% 7.21% 8.24% 8.29% 7.48% -
ROE 8.52% 11.37% 8.60% 4.95% 17.28% 11.81% 9.17% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 491.29 336.92 242.40 122.02 851.78 652.36 595.33 -11.96%
EPS 13.12 17.40 13.07 7.37 23.04 33.43 27.52 -38.83%
DPS 9.50 5.00 5.00 0.00 8.25 7.50 7.50 16.98%
NAPS 1.54 1.53 1.52 1.49 2.62 2.83 3.00 -35.75%
Adjusted Per Share Value based on latest NOSH - 754,206
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 254.25 173.81 124.32 61.43 185.68 130.15 88.04 102.14%
EPS 6.79 8.98 6.70 3.71 9.87 6.67 4.07 40.44%
DPS 4.92 2.58 2.56 0.00 1.80 1.50 1.11 168.61%
NAPS 0.797 0.7893 0.7796 0.7501 0.5711 0.5646 0.4437 47.50%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.52 2.60 3.06 3.84 4.18 3.85 3.97 -
P/RPS 0.31 0.77 1.26 3.15 0.49 0.59 0.67 -40.03%
P/EPS 11.58 14.94 23.41 52.10 9.23 11.52 14.43 -13.58%
EY 8.64 6.69 4.27 1.92 10.83 8.68 6.93 15.76%
DY 6.25 1.92 1.63 0.00 1.97 1.95 1.89 121.15%
P/NAPS 0.99 1.70 2.01 2.58 1.60 1.36 1.32 -17.37%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 13/11/08 14/08/08 15/05/08 05/03/08 29/11/07 29/08/07 -
Price 1.07 1.78 3.10 3.52 3.74 3.97 3.00 -
P/RPS 0.22 0.53 1.28 2.88 0.44 0.61 0.50 -42.00%
P/EPS 8.15 10.23 23.72 47.76 8.26 11.88 10.90 -17.54%
EY 12.27 9.78 4.22 2.09 12.11 8.42 9.17 21.32%
DY 8.88 2.81 1.61 0.00 2.21 1.89 2.50 131.90%
P/NAPS 0.69 1.16 2.04 2.36 1.43 1.40 1.00 -21.82%

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