[WCT] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -3.81%
YoY- 31.55%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 831,819 630,843 768,316 550,723 615,693 416,327 218,722 143.05%
PBT 82,062 70,618 84,571 46,279 49,803 38,450 27,164 108.55%
Tax -14,595 -7,565 -23,167 -9,077 -12,741 -4,755 -5,860 83.43%
NP 67,467 63,053 61,404 37,202 37,062 33,695 21,304 115.19%
-
NP to SH 47,941 38,947 33,791 27,183 28,259 21,958 17,200 97.68%
-
Tax Rate 17.79% 10.71% 27.39% 19.61% 25.58% 12.37% 21.57% -
Total Cost 764,352 567,790 706,912 513,521 578,631 382,632 197,418 145.96%
-
Net Worth 653,147 865,828 675,819 618,587 427,503 573,466 564,108 10.23%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 14,695 22,945 16,895 - 16,031 15,988 15,965 -5.36%
Div Payout % 30.65% 58.92% 50.00% - 56.73% 72.82% 92.82% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 653,147 865,828 675,819 618,587 427,503 573,466 564,108 10.23%
NOSH 338,966 305,946 225,273 217,812 213,751 213,184 212,871 36.24%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.11% 10.00% 7.99% 6.76% 6.02% 8.09% 9.74% -
ROE 7.34% 4.50% 5.00% 4.39% 6.61% 3.83% 3.05% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 254.71 206.19 341.06 252.84 288.04 195.29 102.75 82.86%
EPS 6.75 12.73 15.00 12.48 9.91 10.30 8.08 -11.26%
DPS 4.50 7.50 7.50 0.00 7.50 7.50 7.50 -28.79%
NAPS 2.00 2.83 3.00 2.84 2.00 2.69 2.65 -17.06%
Adjusted Per Share Value based on latest NOSH - 217,812
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 53.33 40.44 49.26 35.31 39.47 26.69 14.02 143.08%
EPS 3.07 2.50 2.17 1.74 1.81 1.41 1.10 97.85%
DPS 0.94 1.47 1.08 0.00 1.03 1.03 1.02 -5.28%
NAPS 0.4187 0.5551 0.4333 0.3966 0.2741 0.3677 0.3617 10.21%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 4.18 3.85 3.97 2.95 2.08 1.69 1.57 -
P/RPS 1.64 1.87 1.16 1.17 0.72 0.87 1.53 4.72%
P/EPS 28.47 30.24 26.47 23.64 15.73 16.41 19.43 28.91%
EY 3.51 3.31 3.78 4.23 6.36 6.09 5.15 -22.49%
DY 1.08 1.95 1.89 0.00 3.61 4.44 4.78 -62.80%
P/NAPS 2.09 1.36 1.32 1.04 1.04 0.63 0.59 131.84%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 05/03/08 29/11/07 29/08/07 29/05/07 27/02/07 23/11/06 28/08/06 -
Price 3.74 3.97 3.00 3.28 2.70 1.87 1.66 -
P/RPS 1.47 1.93 0.88 1.30 0.94 0.96 1.62 -6.25%
P/EPS 25.48 31.19 20.00 26.28 20.42 18.16 20.54 15.40%
EY 3.93 3.21 5.00 3.80 4.90 5.51 4.87 -13.28%
DY 1.20 1.89 2.50 0.00 2.78 4.01 4.52 -58.59%
P/NAPS 1.87 1.40 1.00 1.15 1.35 0.70 0.63 106.12%

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