[WCT] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 14.19%
YoY- 8.32%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 2,565,575 2,351,059 1,801,465 1,400,374 972,496 795,551 753,109 126.23%
PBT 251,271 219,103 161,696 149,812 129,204 119,162 127,474 57.14%
Tax -52,550 -49,740 -32,433 -34,608 -29,397 -32,226 -34,831 31.51%
NP 198,721 169,363 129,263 115,204 99,807 86,936 92,643 66.24%
-
NP to SH 128,180 111,191 94,600 88,080 77,137 72,230 79,164 37.84%
-
Tax Rate 20.91% 22.70% 20.06% 23.10% 22.75% 27.04% 27.32% -
Total Cost 2,366,854 2,181,696 1,672,202 1,285,170 872,689 708,615 660,466 133.99%
-
Net Worth 611,893 675,819 435,625 427,503 426,368 564,108 559,091 6.19%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 55,872 48,915 47,985 47,985 47,895 43,294 37,840 29.63%
Div Payout % 43.59% 43.99% 50.72% 54.48% 62.09% 59.94% 47.80% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 611,893 675,819 435,625 427,503 426,368 564,108 559,091 6.19%
NOSH 305,946 225,273 217,812 213,751 213,184 212,871 212,582 27.44%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.75% 7.20% 7.18% 8.23% 10.26% 10.93% 12.30% -
ROE 20.95% 16.45% 21.72% 20.60% 18.09% 12.80% 14.16% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 838.57 1,043.65 827.07 655.14 456.18 373.72 354.27 77.51%
EPS 41.90 49.36 43.43 41.21 36.18 33.93 37.24 8.16%
DPS 18.26 21.71 22.03 22.50 22.50 20.34 17.80 1.71%
NAPS 2.00 3.00 2.00 2.00 2.00 2.65 2.63 -16.67%
Adjusted Per Share Value based on latest NOSH - 213,751
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 164.48 150.73 115.49 89.78 62.35 51.00 48.28 126.24%
EPS 8.22 7.13 6.06 5.65 4.95 4.63 5.08 37.78%
DPS 3.58 3.14 3.08 3.08 3.07 2.78 2.43 29.44%
NAPS 0.3923 0.4333 0.2793 0.2741 0.2733 0.3617 0.3584 6.20%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.85 3.97 2.95 2.08 1.69 1.57 1.42 -
P/RPS 0.46 0.38 0.36 0.32 0.37 0.42 0.40 9.75%
P/EPS 9.19 8.04 6.79 5.05 4.67 4.63 3.81 79.76%
EY 10.88 12.43 14.72 19.81 21.41 21.61 26.22 -44.33%
DY 4.74 5.47 7.47 10.82 13.31 12.95 12.54 -47.69%
P/NAPS 1.93 1.32 1.48 1.04 0.85 0.59 0.54 133.58%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 29/08/07 29/05/07 27/02/07 23/11/06 28/08/06 25/05/06 -
Price 3.97 3.00 3.28 2.70 1.87 1.66 1.68 -
P/RPS 0.47 0.29 0.40 0.41 0.41 0.44 0.47 0.00%
P/EPS 9.48 6.08 7.55 6.55 5.17 4.89 4.51 64.01%
EY 10.55 16.45 13.24 15.26 19.35 20.44 22.17 -39.02%
DY 4.60 7.24 6.72 8.33 12.03 12.25 10.60 -42.65%
P/NAPS 1.99 1.00 1.64 1.35 0.94 0.63 0.64 112.88%

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