[WCT] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 19.21%
YoY- 86.33%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 3,808,997 3,435,720 3,325,156 3,151,279 2,781,701 2,565,575 2,351,059 37.74%
PBT 158,840 284,986 313,187 313,862 283,530 251,271 219,103 -19.22%
Tax -13,052 -33,457 -41,336 -55,620 -54,404 -52,550 -49,740 -58.84%
NP 145,788 251,529 271,851 258,242 229,126 198,721 169,363 -9.46%
-
NP to SH 101,770 182,416 187,311 176,264 147,862 128,180 111,191 -5.70%
-
Tax Rate 8.22% 11.74% 13.20% 17.72% 19.19% 20.91% 22.70% -
Total Cost 3,663,209 3,184,191 3,053,305 2,893,037 2,552,575 2,366,854 2,181,696 41.04%
-
Net Worth 1,183,083 1,197,691 1,189,419 1,123,767 653,147 611,893 675,819 45.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 74,383 53,821 76,767 54,537 54,537 55,872 48,915 32.06%
Div Payout % 73.09% 29.50% 40.98% 30.94% 36.88% 43.59% 43.99% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,183,083 1,197,691 1,189,419 1,123,767 653,147 611,893 675,819 45.00%
NOSH 783,498 782,804 782,513 754,206 338,966 305,946 225,273 128.68%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.83% 7.32% 8.18% 8.19% 8.24% 7.75% 7.20% -
ROE 8.60% 15.23% 15.75% 15.69% 22.64% 20.95% 16.45% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 486.15 438.90 424.93 417.83 851.78 838.57 1,043.65 -39.76%
EPS 12.99 23.30 23.94 23.37 45.28 41.90 49.36 -58.76%
DPS 9.49 6.88 9.81 7.23 16.70 18.26 21.71 -42.25%
NAPS 1.51 1.53 1.52 1.49 2.00 2.00 3.00 -36.59%
Adjusted Per Share Value based on latest NOSH - 754,206
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 244.20 220.26 213.18 202.03 178.34 164.48 150.73 37.74%
EPS 6.52 11.69 12.01 11.30 9.48 8.22 7.13 -5.76%
DPS 4.77 3.45 4.92 3.50 3.50 3.58 3.14 31.98%
NAPS 0.7585 0.7678 0.7625 0.7204 0.4187 0.3923 0.4333 45.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.52 2.60 3.06 3.84 4.18 3.85 3.97 -
P/RPS 0.31 0.59 0.72 0.92 0.49 0.46 0.38 -12.63%
P/EPS 11.70 11.16 12.78 16.43 9.23 9.19 8.04 28.27%
EY 8.55 8.96 7.82 6.09 10.83 10.88 12.43 -21.98%
DY 6.25 2.64 3.21 1.88 4.00 4.74 5.47 9.24%
P/NAPS 1.01 1.70 2.01 2.58 2.09 1.93 1.32 -16.27%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 13/11/08 14/08/08 15/05/08 05/03/08 29/11/07 29/08/07 -
Price 1.07 1.78 3.10 3.52 3.74 3.97 3.00 -
P/RPS 0.22 0.41 0.73 0.84 0.44 0.47 0.29 -16.75%
P/EPS 8.24 7.64 12.95 15.06 8.26 9.48 6.08 22.35%
EY 12.14 13.09 7.72 6.64 12.11 10.55 16.45 -18.25%
DY 8.87 3.86 3.16 2.05 4.47 4.60 7.24 14.42%
P/NAPS 0.71 1.16 2.04 2.36 1.87 1.99 1.00 -20.33%

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