[WCT] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 19.33%
YoY- -9.41%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 615,693 416,327 218,722 149,632 187,815 239,382 176,280 129.67%
PBT 49,803 38,450 27,164 34,395 29,195 28,408 35,476 25.29%
Tax -12,741 -4,755 -5,860 -11,252 -7,530 -7,584 -8,465 31.23%
NP 37,062 33,695 21,304 23,143 21,665 20,824 27,011 23.40%
-
NP to SH 28,259 21,958 17,200 20,663 17,316 17,051 24,134 11.06%
-
Tax Rate 25.58% 12.37% 21.57% 32.71% 25.79% 26.70% 23.86% -
Total Cost 578,631 382,632 197,418 126,489 166,150 218,558 149,269 146.15%
-
Net Worth 427,503 573,466 564,108 559,091 639,770 455,503 420,452 1.11%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 16,031 15,988 15,965 - 15,941 11,387 10,511 32.39%
Div Payout % 56.73% 72.82% 92.82% - 92.06% 66.79% 43.55% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 427,503 573,466 564,108 559,091 639,770 455,503 420,452 1.11%
NOSH 213,751 213,184 212,871 212,582 212,548 151,834 140,150 32.39%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.02% 8.09% 9.74% 15.47% 11.54% 8.70% 15.32% -
ROE 6.61% 3.83% 3.05% 3.70% 2.71% 3.74% 5.74% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 288.04 195.29 102.75 70.39 88.36 157.66 125.78 73.47%
EPS 9.91 10.30 8.08 9.72 8.14 8.02 14.08 -20.82%
DPS 7.50 7.50 7.50 0.00 7.50 7.50 7.50 0.00%
NAPS 2.00 2.69 2.65 2.63 3.01 3.00 3.00 -23.62%
Adjusted Per Share Value based on latest NOSH - 212,582
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 39.47 26.69 14.02 9.59 12.04 15.35 11.30 129.68%
EPS 1.81 1.41 1.10 1.32 1.11 1.09 1.55 10.86%
DPS 1.03 1.03 1.02 0.00 1.02 0.73 0.67 33.09%
NAPS 0.2741 0.3677 0.3617 0.3584 0.4102 0.292 0.2696 1.10%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.08 1.69 1.57 1.42 1.12 1.63 1.50 -
P/RPS 0.72 0.87 1.53 2.02 1.27 1.03 1.19 -28.39%
P/EPS 15.73 16.41 19.43 14.61 13.75 14.51 8.71 48.14%
EY 6.36 6.09 5.15 6.85 7.27 6.89 11.48 -32.47%
DY 3.61 4.44 4.78 0.00 6.70 4.60 5.00 -19.47%
P/NAPS 1.04 0.63 0.59 0.54 0.37 0.54 0.50 62.72%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 23/11/06 28/08/06 25/05/06 27/02/06 07/12/05 29/08/05 -
Price 2.70 1.87 1.66 1.68 1.25 1.12 1.65 -
P/RPS 0.94 0.96 1.62 2.39 1.41 0.71 1.31 -19.80%
P/EPS 20.42 18.16 20.54 17.28 15.34 9.97 9.58 65.39%
EY 4.90 5.51 4.87 5.79 6.52 10.03 10.44 -39.52%
DY 2.78 4.01 4.52 0.00 6.00 6.70 4.55 -27.93%
P/NAPS 1.35 0.70 0.63 0.64 0.42 0.37 0.55 81.66%

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