[WCT] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 7.4%
YoY- 19.5%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 2,781,701 2,565,575 2,351,059 1,801,465 1,400,374 972,496 795,551 129.84%
PBT 283,530 251,271 219,103 161,696 149,812 129,204 119,162 77.94%
Tax -54,404 -52,550 -49,740 -32,433 -34,608 -29,397 -32,226 41.64%
NP 229,126 198,721 169,363 129,263 115,204 99,807 86,936 90.46%
-
NP to SH 147,862 128,180 111,191 94,600 88,080 77,137 72,230 61.01%
-
Tax Rate 19.19% 20.91% 22.70% 20.06% 23.10% 22.75% 27.04% -
Total Cost 2,552,575 2,366,854 2,181,696 1,672,202 1,285,170 872,689 708,615 134.43%
-
Net Worth 653,147 611,893 675,819 435,625 427,503 426,368 564,108 10.23%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 54,537 55,872 48,915 47,985 47,985 47,895 43,294 16.58%
Div Payout % 36.88% 43.59% 43.99% 50.72% 54.48% 62.09% 59.94% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 653,147 611,893 675,819 435,625 427,503 426,368 564,108 10.23%
NOSH 338,966 305,946 225,273 217,812 213,751 213,184 212,871 36.24%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.24% 7.75% 7.20% 7.18% 8.23% 10.26% 10.93% -
ROE 22.64% 20.95% 16.45% 21.72% 20.60% 18.09% 12.80% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 851.78 838.57 1,043.65 827.07 655.14 456.18 373.72 72.92%
EPS 45.28 41.90 49.36 43.43 41.21 36.18 33.93 21.14%
DPS 16.70 18.26 21.71 22.03 22.50 22.50 20.34 -12.28%
NAPS 2.00 2.00 3.00 2.00 2.00 2.00 2.65 -17.06%
Adjusted Per Share Value based on latest NOSH - 217,812
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 185.68 171.25 156.93 120.25 93.47 64.91 53.10 129.85%
EPS 9.87 8.56 7.42 6.31 5.88 5.15 4.82 61.04%
DPS 3.64 3.73 3.27 3.20 3.20 3.20 2.89 16.57%
NAPS 0.436 0.4084 0.4511 0.2908 0.2854 0.2846 0.3765 10.24%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 4.18 3.85 3.97 2.95 2.08 1.69 1.57 -
P/RPS 0.49 0.46 0.38 0.36 0.32 0.37 0.42 10.79%
P/EPS 9.23 9.19 8.04 6.79 5.05 4.67 4.63 58.19%
EY 10.83 10.88 12.43 14.72 19.81 21.41 21.61 -36.82%
DY 4.00 4.74 5.47 7.47 10.82 13.31 12.95 -54.20%
P/NAPS 2.09 1.93 1.32 1.48 1.04 0.85 0.59 131.84%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 05/03/08 29/11/07 29/08/07 29/05/07 27/02/07 23/11/06 28/08/06 -
Price 3.74 3.97 3.00 3.28 2.70 1.87 1.66 -
P/RPS 0.44 0.47 0.29 0.40 0.41 0.41 0.44 0.00%
P/EPS 8.26 9.48 6.08 7.55 6.55 5.17 4.89 41.69%
EY 12.11 10.55 16.45 13.24 15.26 19.35 20.44 -29.39%
DY 4.47 4.60 7.24 6.72 8.33 12.03 12.25 -48.84%
P/NAPS 1.87 1.99 1.00 1.64 1.35 0.94 0.63 106.12%

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