[WCT] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 15.26%
YoY- 77.37%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 942,193 920,301 831,819 630,843 768,316 550,723 615,693 32.83%
PBT 83,896 76,611 82,062 70,618 84,571 46,279 49,803 41.62%
Tax -8,883 -10,293 -14,595 -7,565 -23,167 -9,077 -12,741 -21.39%
NP 75,013 66,318 67,467 63,053 61,404 37,202 37,062 60.07%
-
NP to SH 44,838 55,585 47,941 38,947 33,791 27,183 28,259 36.07%
-
Tax Rate 10.59% 13.44% 17.79% 10.71% 27.39% 19.61% 25.58% -
Total Cost 867,180 853,983 764,352 567,790 706,912 513,521 578,631 30.99%
-
Net Worth 1,189,419 1,123,767 653,147 865,828 675,819 618,587 427,503 97.94%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 39,125 - 14,695 22,945 16,895 - 16,031 81.36%
Div Payout % 87.26% - 30.65% 58.92% 50.00% - 56.73% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,189,419 1,123,767 653,147 865,828 675,819 618,587 427,503 97.94%
NOSH 782,513 754,206 338,966 305,946 225,273 217,812 213,751 137.71%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.96% 7.21% 8.11% 10.00% 7.99% 6.76% 6.02% -
ROE 3.77% 4.95% 7.34% 4.50% 5.00% 4.39% 6.61% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 120.41 122.02 254.71 206.19 341.06 252.84 288.04 -44.12%
EPS 5.73 7.37 6.75 12.73 15.00 12.48 9.91 -30.61%
DPS 5.00 0.00 4.50 7.50 7.50 0.00 7.50 -23.70%
NAPS 1.52 1.49 2.00 2.83 3.00 2.84 2.00 -16.73%
Adjusted Per Share Value based on latest NOSH - 305,946
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 60.40 59.00 53.33 40.44 49.26 35.31 39.47 32.82%
EPS 2.87 3.56 3.07 2.50 2.17 1.74 1.81 36.01%
DPS 2.51 0.00 0.94 1.47 1.08 0.00 1.03 81.18%
NAPS 0.7625 0.7204 0.4187 0.5551 0.4333 0.3966 0.2741 97.92%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.06 3.84 4.18 3.85 3.97 2.95 2.08 -
P/RPS 2.54 3.15 1.64 1.87 1.16 1.17 0.72 131.91%
P/EPS 53.40 52.10 28.47 30.24 26.47 23.64 15.73 126.04%
EY 1.87 1.92 3.51 3.31 3.78 4.23 6.36 -55.81%
DY 1.63 0.00 1.08 1.95 1.89 0.00 3.61 -41.17%
P/NAPS 2.01 2.58 2.09 1.36 1.32 1.04 1.04 55.22%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 14/08/08 15/05/08 05/03/08 29/11/07 29/08/07 29/05/07 27/02/07 -
Price 3.10 3.52 3.74 3.97 3.00 3.28 2.70 -
P/RPS 2.57 2.88 1.47 1.93 0.88 1.30 0.94 95.64%
P/EPS 54.10 47.76 25.48 31.19 20.00 26.28 20.42 91.58%
EY 1.85 2.09 3.93 3.21 5.00 3.80 4.90 -47.79%
DY 1.61 0.00 1.20 1.89 2.50 0.00 2.78 -30.54%
P/NAPS 2.04 2.36 1.87 1.40 1.00 1.15 1.35 31.71%

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