[WCT] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 17.54%
YoY- 53.94%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 3,151,279 2,781,701 2,565,575 2,351,059 1,801,465 1,400,374 972,496 118.82%
PBT 313,862 283,530 251,271 219,103 161,696 149,812 129,204 80.60%
Tax -55,620 -54,404 -52,550 -49,740 -32,433 -34,608 -29,397 52.91%
NP 258,242 229,126 198,721 169,363 129,263 115,204 99,807 88.36%
-
NP to SH 176,264 147,862 128,180 111,191 94,600 88,080 77,137 73.39%
-
Tax Rate 17.72% 19.19% 20.91% 22.70% 20.06% 23.10% 22.75% -
Total Cost 2,893,037 2,552,575 2,366,854 2,181,696 1,672,202 1,285,170 872,689 122.16%
-
Net Worth 1,123,767 653,147 611,893 675,819 435,625 427,503 426,368 90.69%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 54,537 54,537 55,872 48,915 47,985 47,985 47,895 9.03%
Div Payout % 30.94% 36.88% 43.59% 43.99% 50.72% 54.48% 62.09% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,123,767 653,147 611,893 675,819 435,625 427,503 426,368 90.69%
NOSH 754,206 338,966 305,946 225,273 217,812 213,751 213,184 132.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.19% 8.24% 7.75% 7.20% 7.18% 8.23% 10.26% -
ROE 15.69% 22.64% 20.95% 16.45% 21.72% 20.60% 18.09% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 417.83 851.78 838.57 1,043.65 827.07 655.14 456.18 -5.68%
EPS 23.37 45.28 41.90 49.36 43.43 41.21 36.18 -25.25%
DPS 7.23 16.70 18.26 21.71 22.03 22.50 22.50 -53.05%
NAPS 1.49 2.00 2.00 3.00 2.00 2.00 2.00 -17.80%
Adjusted Per Share Value based on latest NOSH - 225,273
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 210.34 185.68 171.25 156.93 120.25 93.47 64.91 118.82%
EPS 11.77 9.87 8.56 7.42 6.31 5.88 5.15 73.41%
DPS 3.64 3.64 3.73 3.27 3.20 3.20 3.20 8.95%
NAPS 0.7501 0.436 0.4084 0.4511 0.2908 0.2854 0.2846 90.69%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.84 4.18 3.85 3.97 2.95 2.08 1.69 -
P/RPS 0.92 0.49 0.46 0.38 0.36 0.32 0.37 83.43%
P/EPS 16.43 9.23 9.19 8.04 6.79 5.05 4.67 131.14%
EY 6.09 10.83 10.88 12.43 14.72 19.81 21.41 -56.71%
DY 1.88 4.00 4.74 5.47 7.47 10.82 13.31 -72.84%
P/NAPS 2.58 2.09 1.93 1.32 1.48 1.04 0.85 109.49%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 15/05/08 05/03/08 29/11/07 29/08/07 29/05/07 27/02/07 23/11/06 -
Price 3.52 3.74 3.97 3.00 3.28 2.70 1.87 -
P/RPS 0.84 0.44 0.47 0.29 0.40 0.41 0.41 61.24%
P/EPS 15.06 8.26 9.48 6.08 7.55 6.55 5.17 103.83%
EY 6.64 12.11 10.55 16.45 13.24 15.26 19.35 -50.95%
DY 2.05 4.47 4.60 7.24 6.72 8.33 12.03 -69.23%
P/NAPS 2.36 1.87 1.99 1.00 1.64 1.35 0.94 84.62%

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