[WCT] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
07-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 99.17%
YoY- 36.47%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 795,551 753,109 816,270 841,482 780,264 816,602 796,309 -0.06%
PBT 119,162 127,474 128,723 108,003 75,554 73,717 66,972 46.99%
Tax -32,226 -34,831 -33,680 -38,099 -39,558 -43,230 -41,845 -16.02%
NP 86,936 92,643 95,043 69,904 35,996 30,487 25,127 129.27%
-
NP to SH 72,230 79,164 81,311 60,521 30,386 27,754 25,127 102.56%
-
Tax Rate 27.04% 27.32% 26.16% 35.28% 52.36% 58.64% 62.48% -
Total Cost 708,615 660,466 721,227 771,578 744,268 786,115 771,182 -5.49%
-
Net Worth 564,108 559,091 639,770 455,503 420,452 367,310 436,606 18.68%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 43,294 37,840 37,840 57,732 55,177 53,562 53,562 -13.26%
Div Payout % 59.94% 47.80% 46.54% 95.39% 181.59% 192.99% 213.17% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 564,108 559,091 639,770 455,503 420,452 367,310 436,606 18.68%
NOSH 212,871 212,582 212,548 151,834 140,150 122,436 121,468 45.50%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.93% 12.30% 11.64% 8.31% 4.61% 3.73% 3.16% -
ROE 12.80% 14.16% 12.71% 13.29% 7.23% 7.56% 5.76% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 373.72 354.27 384.04 554.21 556.73 666.96 655.57 -31.31%
EPS 33.93 37.24 38.26 39.86 21.68 22.67 20.69 39.19%
DPS 20.34 17.80 17.80 38.02 39.37 43.75 44.10 -40.38%
NAPS 2.65 2.63 3.01 3.00 3.00 3.00 3.5944 -18.43%
Adjusted Per Share Value based on latest NOSH - 151,834
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 53.10 50.27 54.49 56.17 52.08 54.51 53.15 -0.06%
EPS 4.82 5.28 5.43 4.04 2.03 1.85 1.68 102.30%
DPS 2.89 2.53 2.53 3.85 3.68 3.58 3.58 -13.33%
NAPS 0.3765 0.3732 0.427 0.304 0.2806 0.2452 0.2914 18.68%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.57 1.42 1.12 1.63 1.50 1.72 2.25 -
P/RPS 0.42 0.40 0.29 0.29 0.27 0.26 0.34 15.17%
P/EPS 4.63 3.81 2.93 4.09 6.92 7.59 10.88 -43.51%
EY 21.61 26.22 34.16 24.45 14.45 13.18 9.19 77.10%
DY 12.95 12.54 15.90 23.33 26.25 25.43 19.60 -24.19%
P/NAPS 0.59 0.54 0.37 0.54 0.50 0.57 0.63 -4.29%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 25/05/06 27/02/06 07/12/05 29/08/05 31/05/05 28/02/05 -
Price 1.66 1.68 1.25 1.12 1.65 1.51 2.05 -
P/RPS 0.44 0.47 0.33 0.20 0.30 0.23 0.31 26.37%
P/EPS 4.89 4.51 3.27 2.81 7.61 6.66 9.91 -37.63%
EY 20.44 22.17 30.60 35.59 13.14 15.01 10.09 60.30%
DY 12.25 10.60 14.24 33.95 23.86 28.97 21.51 -31.36%
P/NAPS 0.63 0.64 0.42 0.37 0.55 0.50 0.57 6.91%

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