[WCT] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 1.55%
YoY- 598.45%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 416,327 218,722 149,632 187,815 239,382 176,280 212,793 56.36%
PBT 38,450 27,164 34,395 29,195 28,408 35,476 35,644 5.17%
Tax -4,755 -5,860 -11,252 -7,530 -7,584 -8,465 -10,101 -39.45%
NP 33,695 21,304 23,143 21,665 20,824 27,011 25,543 20.26%
-
NP to SH 21,958 17,200 20,663 17,316 17,051 24,134 22,810 -2.50%
-
Tax Rate 12.37% 21.57% 32.71% 25.79% 26.70% 23.86% 28.34% -
Total Cost 382,632 197,418 126,489 166,150 218,558 149,269 187,250 60.95%
-
Net Worth 573,466 564,108 559,091 639,770 455,503 420,452 367,310 34.54%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 15,988 15,965 - 15,941 11,387 10,511 - -
Div Payout % 72.82% 92.82% - 92.06% 66.79% 43.55% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 573,466 564,108 559,091 639,770 455,503 420,452 367,310 34.54%
NOSH 213,184 212,871 212,582 212,548 151,834 140,150 122,436 44.68%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 8.09% 9.74% 15.47% 11.54% 8.70% 15.32% 12.00% -
ROE 3.83% 3.05% 3.70% 2.71% 3.74% 5.74% 6.21% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 195.29 102.75 70.39 88.36 157.66 125.78 173.80 8.07%
EPS 10.30 8.08 9.72 8.14 8.02 14.08 13.31 -15.69%
DPS 7.50 7.50 0.00 7.50 7.50 7.50 0.00 -
NAPS 2.69 2.65 2.63 3.01 3.00 3.00 3.00 -7.00%
Adjusted Per Share Value based on latest NOSH - 212,548
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 26.69 14.02 9.59 12.04 15.35 11.30 13.64 56.37%
EPS 1.41 1.10 1.32 1.11 1.09 1.55 1.46 -2.29%
DPS 1.03 1.02 0.00 1.02 0.73 0.67 0.00 -
NAPS 0.3677 0.3617 0.3584 0.4102 0.292 0.2696 0.2355 34.55%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.69 1.57 1.42 1.12 1.63 1.50 1.72 -
P/RPS 0.87 1.53 2.02 1.27 1.03 1.19 0.99 -8.24%
P/EPS 16.41 19.43 14.61 13.75 14.51 8.71 9.23 46.70%
EY 6.09 5.15 6.85 7.27 6.89 11.48 10.83 -31.84%
DY 4.44 4.78 0.00 6.70 4.60 5.00 0.00 -
P/NAPS 0.63 0.59 0.54 0.37 0.54 0.50 0.57 6.89%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 28/08/06 25/05/06 27/02/06 07/12/05 29/08/05 31/05/05 -
Price 1.87 1.66 1.68 1.25 1.12 1.65 1.51 -
P/RPS 0.96 1.62 2.39 1.41 0.71 1.31 0.87 6.77%
P/EPS 18.16 20.54 17.28 15.34 9.97 9.58 8.11 71.07%
EY 5.51 4.87 5.79 6.52 10.03 10.44 12.34 -41.55%
DY 4.01 4.52 0.00 6.00 6.70 4.55 0.00 -
P/NAPS 0.70 0.63 0.64 0.42 0.37 0.55 0.50 25.12%

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