[WCT] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -8.76%
YoY- 137.71%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,801,465 1,400,374 972,496 795,551 753,109 816,270 841,482 66.18%
PBT 161,696 149,812 129,204 119,162 127,474 128,723 108,003 30.90%
Tax -32,433 -34,608 -29,397 -32,226 -34,831 -33,680 -38,099 -10.18%
NP 129,263 115,204 99,807 86,936 92,643 95,043 69,904 50.71%
-
NP to SH 94,600 88,080 77,137 72,230 79,164 81,311 60,521 34.72%
-
Tax Rate 20.06% 23.10% 22.75% 27.04% 27.32% 26.16% 35.28% -
Total Cost 1,672,202 1,285,170 872,689 708,615 660,466 721,227 771,578 67.54%
-
Net Worth 435,625 427,503 426,368 564,108 559,091 639,770 455,503 -2.93%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 47,985 47,985 47,895 43,294 37,840 37,840 57,732 -11.60%
Div Payout % 50.72% 54.48% 62.09% 59.94% 47.80% 46.54% 95.39% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 435,625 427,503 426,368 564,108 559,091 639,770 455,503 -2.93%
NOSH 217,812 213,751 213,184 212,871 212,582 212,548 151,834 27.22%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 7.18% 8.23% 10.26% 10.93% 12.30% 11.64% 8.31% -
ROE 21.72% 20.60% 18.09% 12.80% 14.16% 12.71% 13.29% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 827.07 655.14 456.18 373.72 354.27 384.04 554.21 30.62%
EPS 43.43 41.21 36.18 33.93 37.24 38.26 39.86 5.89%
DPS 22.03 22.50 22.50 20.34 17.80 17.80 38.02 -30.52%
NAPS 2.00 2.00 2.00 2.65 2.63 3.01 3.00 -23.70%
Adjusted Per Share Value based on latest NOSH - 212,871
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 120.25 93.47 64.91 53.10 50.27 54.49 56.17 66.18%
EPS 6.31 5.88 5.15 4.82 5.28 5.43 4.04 34.65%
DPS 3.20 3.20 3.20 2.89 2.53 2.53 3.85 -11.60%
NAPS 0.2908 0.2854 0.2846 0.3765 0.3732 0.427 0.304 -2.91%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.95 2.08 1.69 1.57 1.42 1.12 1.63 -
P/RPS 0.36 0.32 0.37 0.42 0.40 0.29 0.29 15.52%
P/EPS 6.79 5.05 4.67 4.63 3.81 2.93 4.09 40.24%
EY 14.72 19.81 21.41 21.61 26.22 34.16 24.45 -28.72%
DY 7.47 10.82 13.31 12.95 12.54 15.90 23.33 -53.22%
P/NAPS 1.48 1.04 0.85 0.59 0.54 0.37 0.54 95.96%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 23/11/06 28/08/06 25/05/06 27/02/06 07/12/05 -
Price 3.28 2.70 1.87 1.66 1.68 1.25 1.12 -
P/RPS 0.40 0.41 0.41 0.44 0.47 0.33 0.20 58.80%
P/EPS 7.55 6.55 5.17 4.89 4.51 3.27 2.81 93.38%
EY 13.24 15.26 19.35 20.44 22.17 30.60 35.59 -48.30%
DY 6.72 8.33 12.03 12.25 10.60 14.24 33.95 -66.06%
P/NAPS 1.64 1.35 0.94 0.63 0.64 0.42 0.37 170.07%

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