[WCT] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 24.31%
YoY- 96.46%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 920,301 831,819 630,843 768,316 550,723 615,693 416,327 69.61%
PBT 76,611 82,062 70,618 84,571 46,279 49,803 38,450 58.27%
Tax -10,293 -14,595 -7,565 -23,167 -9,077 -12,741 -4,755 67.25%
NP 66,318 67,467 63,053 61,404 37,202 37,062 33,695 56.98%
-
NP to SH 55,585 47,941 38,947 33,791 27,183 28,259 21,958 85.63%
-
Tax Rate 13.44% 17.79% 10.71% 27.39% 19.61% 25.58% 12.37% -
Total Cost 853,983 764,352 567,790 706,912 513,521 578,631 382,632 70.69%
-
Net Worth 1,123,767 653,147 865,828 675,819 618,587 427,503 573,466 56.53%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 14,695 22,945 16,895 - 16,031 15,988 -
Div Payout % - 30.65% 58.92% 50.00% - 56.73% 72.82% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,123,767 653,147 865,828 675,819 618,587 427,503 573,466 56.53%
NOSH 754,206 338,966 305,946 225,273 217,812 213,751 213,184 132.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.21% 8.11% 10.00% 7.99% 6.76% 6.02% 8.09% -
ROE 4.95% 7.34% 4.50% 5.00% 4.39% 6.61% 3.83% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 122.02 254.71 206.19 341.06 252.84 288.04 195.29 -26.89%
EPS 7.37 6.75 12.73 15.00 12.48 9.91 10.30 -19.98%
DPS 0.00 4.50 7.50 7.50 0.00 7.50 7.50 -
NAPS 1.49 2.00 2.83 3.00 2.84 2.00 2.69 -32.52%
Adjusted Per Share Value based on latest NOSH - 225,273
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 59.00 53.33 40.44 49.26 35.31 39.47 26.69 69.61%
EPS 3.56 3.07 2.50 2.17 1.74 1.81 1.41 85.31%
DPS 0.00 0.94 1.47 1.08 0.00 1.03 1.03 -
NAPS 0.7204 0.4187 0.5551 0.4333 0.3966 0.2741 0.3677 56.51%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.84 4.18 3.85 3.97 2.95 2.08 1.69 -
P/RPS 3.15 1.64 1.87 1.16 1.17 0.72 0.87 135.60%
P/EPS 52.10 28.47 30.24 26.47 23.64 15.73 16.41 115.86%
EY 1.92 3.51 3.31 3.78 4.23 6.36 6.09 -53.64%
DY 0.00 1.08 1.95 1.89 0.00 3.61 4.44 -
P/NAPS 2.58 2.09 1.36 1.32 1.04 1.04 0.63 155.74%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 15/05/08 05/03/08 29/11/07 29/08/07 29/05/07 27/02/07 23/11/06 -
Price 3.52 3.74 3.97 3.00 3.28 2.70 1.87 -
P/RPS 2.88 1.47 1.93 0.88 1.30 0.94 0.96 107.86%
P/EPS 47.76 25.48 31.19 20.00 26.28 20.42 18.16 90.41%
EY 2.09 3.93 3.21 5.00 3.80 4.90 5.51 -47.56%
DY 0.00 1.20 1.89 2.50 0.00 2.78 4.01 -
P/NAPS 2.36 1.87 1.40 1.00 1.15 1.35 0.70 124.67%

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