[WCT] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 28.7%
YoY- 63.2%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 630,843 768,316 550,723 615,693 416,327 218,722 149,632 160.74%
PBT 70,618 84,571 46,279 49,803 38,450 27,164 34,395 61.46%
Tax -7,565 -23,167 -9,077 -12,741 -4,755 -5,860 -11,252 -23.23%
NP 63,053 61,404 37,202 37,062 33,695 21,304 23,143 94.95%
-
NP to SH 38,947 33,791 27,183 28,259 21,958 17,200 20,663 52.52%
-
Tax Rate 10.71% 27.39% 19.61% 25.58% 12.37% 21.57% 32.71% -
Total Cost 567,790 706,912 513,521 578,631 382,632 197,418 126,489 171.86%
-
Net Worth 865,828 675,819 618,587 427,503 573,466 564,108 559,091 33.81%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 22,945 16,895 - 16,031 15,988 15,965 - -
Div Payout % 58.92% 50.00% - 56.73% 72.82% 92.82% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 865,828 675,819 618,587 427,503 573,466 564,108 559,091 33.81%
NOSH 305,946 225,273 217,812 213,751 213,184 212,871 212,582 27.44%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.00% 7.99% 6.76% 6.02% 8.09% 9.74% 15.47% -
ROE 4.50% 5.00% 4.39% 6.61% 3.83% 3.05% 3.70% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 206.19 341.06 252.84 288.04 195.29 102.75 70.39 104.59%
EPS 12.73 15.00 12.48 9.91 10.30 8.08 9.72 19.68%
DPS 7.50 7.50 0.00 7.50 7.50 7.50 0.00 -
NAPS 2.83 3.00 2.84 2.00 2.69 2.65 2.63 5.00%
Adjusted Per Share Value based on latest NOSH - 213,751
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 40.44 49.26 35.31 39.47 26.69 14.02 9.59 160.78%
EPS 2.50 2.17 1.74 1.81 1.41 1.10 1.32 53.01%
DPS 1.47 1.08 0.00 1.03 1.03 1.02 0.00 -
NAPS 0.5551 0.4333 0.3966 0.2741 0.3677 0.3617 0.3584 33.82%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.85 3.97 2.95 2.08 1.69 1.57 1.42 -
P/RPS 1.87 1.16 1.17 0.72 0.87 1.53 2.02 -5.00%
P/EPS 30.24 26.47 23.64 15.73 16.41 19.43 14.61 62.34%
EY 3.31 3.78 4.23 6.36 6.09 5.15 6.85 -38.39%
DY 1.95 1.89 0.00 3.61 4.44 4.78 0.00 -
P/NAPS 1.36 1.32 1.04 1.04 0.63 0.59 0.54 85.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 29/08/07 29/05/07 27/02/07 23/11/06 28/08/06 25/05/06 -
Price 3.97 3.00 3.28 2.70 1.87 1.66 1.68 -
P/RPS 1.93 0.88 1.30 0.94 0.96 1.62 2.39 -13.27%
P/EPS 31.19 20.00 26.28 20.42 18.16 20.54 17.28 48.19%
EY 3.21 5.00 3.80 4.90 5.51 4.87 5.79 -32.48%
DY 1.89 2.50 0.00 2.78 4.01 4.52 0.00 -
P/NAPS 1.40 1.00 1.15 1.35 0.70 0.63 0.64 68.43%

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