[WCT] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 9.48%
YoY- -61.35%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 753,109 816,270 841,482 780,264 816,602 796,309 776,474 -2.01%
PBT 127,474 128,723 108,003 75,554 73,717 66,972 79,330 37.22%
Tax -34,831 -33,680 -38,099 -39,558 -43,230 -41,845 -34,984 -0.29%
NP 92,643 95,043 69,904 35,996 30,487 25,127 44,346 63.49%
-
NP to SH 79,164 81,311 60,521 30,386 27,754 25,127 44,346 47.20%
-
Tax Rate 27.32% 26.16% 35.28% 52.36% 58.64% 62.48% 44.10% -
Total Cost 660,466 721,227 771,578 744,268 786,115 771,182 732,128 -6.64%
-
Net Worth 559,091 639,770 455,503 420,452 367,310 436,606 433,844 18.44%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 37,840 37,840 57,732 55,177 53,562 53,562 26,004 28.44%
Div Payout % 47.80% 46.54% 95.39% 181.59% 192.99% 213.17% 58.64% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 559,091 639,770 455,503 420,452 367,310 436,606 433,844 18.44%
NOSH 212,582 212,548 151,834 140,150 122,436 121,468 117,767 48.30%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 12.30% 11.64% 8.31% 4.61% 3.73% 3.16% 5.71% -
ROE 14.16% 12.71% 13.29% 7.23% 7.56% 5.76% 10.22% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 354.27 384.04 554.21 556.73 666.96 655.57 659.33 -33.93%
EPS 37.24 38.26 39.86 21.68 22.67 20.69 37.66 -0.74%
DPS 17.80 17.80 38.02 39.37 43.75 44.10 22.08 -13.39%
NAPS 2.63 3.01 3.00 3.00 3.00 3.5944 3.6839 -20.13%
Adjusted Per Share Value based on latest NOSH - 140,150
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 48.28 52.33 53.95 50.02 52.35 51.05 49.78 -2.02%
EPS 5.08 5.21 3.88 1.95 1.78 1.61 2.84 47.40%
DPS 2.43 2.43 3.70 3.54 3.43 3.43 1.67 28.43%
NAPS 0.3584 0.4102 0.292 0.2696 0.2355 0.2799 0.2781 18.44%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.42 1.12 1.63 1.50 1.72 2.25 2.25 -
P/RPS 0.40 0.29 0.29 0.27 0.26 0.34 0.34 11.45%
P/EPS 3.81 2.93 4.09 6.92 7.59 10.88 5.98 -25.97%
EY 26.22 34.16 24.45 14.45 13.18 9.19 16.74 34.90%
DY 12.54 15.90 23.33 26.25 25.43 19.60 9.81 17.80%
P/NAPS 0.54 0.37 0.54 0.50 0.57 0.63 0.61 -7.81%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 27/02/06 07/12/05 29/08/05 31/05/05 28/02/05 25/11/04 -
Price 1.68 1.25 1.12 1.65 1.51 2.05 2.27 -
P/RPS 0.47 0.33 0.20 0.30 0.23 0.31 0.34 24.11%
P/EPS 4.51 3.27 2.81 7.61 6.66 9.91 6.03 -17.61%
EY 22.17 30.60 35.59 13.14 15.01 10.09 16.59 21.34%
DY 10.60 14.24 33.95 23.86 28.97 21.51 9.73 5.88%
P/NAPS 0.64 0.42 0.37 0.55 0.50 0.57 0.62 2.14%

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