[WCT] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 34.35%
YoY- 223.6%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 972,496 795,551 753,109 816,270 841,482 780,264 816,602 12.34%
PBT 129,204 119,162 127,474 128,723 108,003 75,554 73,717 45.31%
Tax -29,397 -32,226 -34,831 -33,680 -38,099 -39,558 -43,230 -22.65%
NP 99,807 86,936 92,643 95,043 69,904 35,996 30,487 120.31%
-
NP to SH 77,137 72,230 79,164 81,311 60,521 30,386 27,754 97.55%
-
Tax Rate 22.75% 27.04% 27.32% 26.16% 35.28% 52.36% 58.64% -
Total Cost 872,689 708,615 660,466 721,227 771,578 744,268 786,115 7.20%
-
Net Worth 426,368 564,108 559,091 639,770 455,503 420,452 367,310 10.44%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 47,895 43,294 37,840 37,840 57,732 55,177 53,562 -7.17%
Div Payout % 62.09% 59.94% 47.80% 46.54% 95.39% 181.59% 192.99% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 426,368 564,108 559,091 639,770 455,503 420,452 367,310 10.44%
NOSH 213,184 212,871 212,582 212,548 151,834 140,150 122,436 44.68%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.26% 10.93% 12.30% 11.64% 8.31% 4.61% 3.73% -
ROE 18.09% 12.80% 14.16% 12.71% 13.29% 7.23% 7.56% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 456.18 373.72 354.27 384.04 554.21 556.73 666.96 -22.35%
EPS 36.18 33.93 37.24 38.26 39.86 21.68 22.67 36.52%
DPS 22.50 20.34 17.80 17.80 38.02 39.37 43.75 -35.78%
NAPS 2.00 2.65 2.63 3.01 3.00 3.00 3.00 -23.66%
Adjusted Per Share Value based on latest NOSH - 212,548
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 62.35 51.00 48.28 52.33 53.95 50.02 52.35 12.34%
EPS 4.95 4.63 5.08 5.21 3.88 1.95 1.78 97.63%
DPS 3.07 2.78 2.43 2.43 3.70 3.54 3.43 -7.11%
NAPS 0.2733 0.3617 0.3584 0.4102 0.292 0.2696 0.2355 10.42%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.69 1.57 1.42 1.12 1.63 1.50 1.72 -
P/RPS 0.37 0.42 0.40 0.29 0.29 0.27 0.26 26.49%
P/EPS 4.67 4.63 3.81 2.93 4.09 6.92 7.59 -27.63%
EY 21.41 21.61 26.22 34.16 24.45 14.45 13.18 38.14%
DY 13.31 12.95 12.54 15.90 23.33 26.25 25.43 -35.02%
P/NAPS 0.85 0.59 0.54 0.37 0.54 0.50 0.57 30.49%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 28/08/06 25/05/06 27/02/06 07/12/05 29/08/05 31/05/05 -
Price 1.87 1.66 1.68 1.25 1.12 1.65 1.51 -
P/RPS 0.41 0.44 0.47 0.33 0.20 0.30 0.23 46.96%
P/EPS 5.17 4.89 4.51 3.27 2.81 7.61 6.66 -15.52%
EY 19.35 20.44 22.17 30.60 35.59 13.14 15.01 18.43%
DY 12.03 12.25 10.60 14.24 33.95 23.86 28.97 -44.31%
P/NAPS 0.94 0.63 0.64 0.42 0.37 0.55 0.50 52.26%

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