[WCT] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
07-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -29.35%
YoY- 230.32%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 218,722 149,632 187,815 239,382 176,280 212,793 213,027 1.77%
PBT 27,164 34,395 29,195 28,408 35,476 35,644 8,475 117.85%
Tax -5,860 -11,252 -7,530 -7,584 -8,465 -10,101 -11,949 -37.89%
NP 21,304 23,143 21,665 20,824 27,011 25,543 -3,474 -
-
NP to SH 17,200 20,663 17,316 17,051 24,134 22,810 -3,474 -
-
Tax Rate 21.57% 32.71% 25.79% 26.70% 23.86% 28.34% 140.99% -
Total Cost 197,418 126,489 166,150 218,558 149,269 187,250 216,501 -5.98%
-
Net Worth 564,108 559,091 639,770 455,503 420,452 367,310 436,606 18.68%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 15,965 - 15,941 11,387 10,511 - 35,833 -41.75%
Div Payout % 92.82% - 92.06% 66.79% 43.55% - 0.00% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 564,108 559,091 639,770 455,503 420,452 367,310 436,606 18.68%
NOSH 212,871 212,582 212,548 151,834 140,150 122,436 121,468 45.50%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.74% 15.47% 11.54% 8.70% 15.32% 12.00% -1.63% -
ROE 3.05% 3.70% 2.71% 3.74% 5.74% 6.21% -0.80% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 102.75 70.39 88.36 157.66 125.78 173.80 175.38 -30.05%
EPS 8.08 9.72 8.14 8.02 14.08 13.31 -2.86 -
DPS 7.50 0.00 7.50 7.50 7.50 0.00 29.50 -59.96%
NAPS 2.65 2.63 3.01 3.00 3.00 3.00 3.5944 -18.43%
Adjusted Per Share Value based on latest NOSH - 151,834
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 14.60 9.99 12.54 15.98 11.77 14.20 14.22 1.77%
EPS 1.15 1.38 1.16 1.14 1.61 1.52 -0.23 -
DPS 1.07 0.00 1.06 0.76 0.70 0.00 2.39 -41.56%
NAPS 0.3765 0.3732 0.427 0.304 0.2806 0.2452 0.2914 18.68%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.57 1.42 1.12 1.63 1.50 1.72 2.25 -
P/RPS 1.53 2.02 1.27 1.03 1.19 0.99 1.28 12.66%
P/EPS 19.43 14.61 13.75 14.51 8.71 9.23 -78.67 -
EY 5.15 6.85 7.27 6.89 11.48 10.83 -1.27 -
DY 4.78 0.00 6.70 4.60 5.00 0.00 13.11 -49.05%
P/NAPS 0.59 0.54 0.37 0.54 0.50 0.57 0.63 -4.29%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 25/05/06 27/02/06 07/12/05 29/08/05 31/05/05 28/02/05 -
Price 1.66 1.68 1.25 1.12 1.65 1.51 2.05 -
P/RPS 1.62 2.39 1.41 0.71 1.31 0.87 1.17 24.30%
P/EPS 20.54 17.28 15.34 9.97 9.58 8.11 -71.68 -
EY 4.87 5.79 6.52 10.03 10.44 12.34 -1.40 -
DY 4.52 0.00 6.00 6.70 4.55 0.00 14.39 -53.88%
P/NAPS 0.63 0.64 0.42 0.37 0.55 0.50 0.57 6.91%

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