[WCT] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 2.9%
YoY- 12.19%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 CAGR
Revenue 3,724,988 2,638,078 736,708 778,146 810,236 936,192 683,126 33.17%
PBT 321,014 261,700 123,118 142,240 125,076 101,810 94,874 22.86%
Tax -38,352 -64,488 -34,224 -37,132 -41,706 -24,596 -27,306 5.90%
NP 282,662 197,212 88,894 105,108 83,370 77,214 67,568 27.34%
-
NP to SH 200,846 121,948 75,726 93,888 83,686 77,214 67,568 20.20%
-
Tax Rate 11.95% 24.64% 27.80% 26.11% 33.34% 24.16% 28.78% -
Total Cost 3,442,326 2,440,866 647,814 673,038 726,866 858,978 615,558 33.74%
-
Net Worth 1,167,887 664,687 563,690 393,935 438,638 316,889 248,018 29.91%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 CAGR
Div 76,834 33,234 31,907 19,696 17,522 14,642 13,440 34.24%
Div Payout % 38.26% 27.25% 42.13% 20.98% 20.94% 18.96% 19.89% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 CAGR
Net Worth 1,167,887 664,687 563,690 393,935 438,638 316,889 248,018 29.91%
NOSH 768,347 221,562 212,713 131,311 116,814 97,615 96,004 42.09%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 CAGR
NP Margin 7.59% 7.48% 12.07% 13.51% 10.29% 8.25% 9.89% -
ROE 17.20% 18.35% 13.43% 23.83% 19.08% 24.37% 27.24% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 CAGR
RPS 484.81 1,190.67 346.34 592.59 693.61 959.06 711.56 -6.27%
EPS 26.14 55.04 35.60 48.90 71.64 79.10 70.38 -15.40%
DPS 10.00 15.00 15.00 15.00 15.00 15.00 14.00 -5.52%
NAPS 1.52 3.00 2.65 3.00 3.755 3.2463 2.5834 -8.56%
Adjusted Per Share Value based on latest NOSH - 140,150
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 CAGR
RPS 238.81 169.13 47.23 49.89 51.94 60.02 43.80 33.17%
EPS 12.88 7.82 4.85 6.02 5.37 4.95 4.33 20.21%
DPS 4.93 2.13 2.05 1.26 1.12 0.94 0.86 34.30%
NAPS 0.7487 0.4261 0.3614 0.2526 0.2812 0.2032 0.159 29.91%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 -
Price 3.06 3.97 1.57 1.50 2.60 2.42 2.40 -
P/RPS 0.63 0.33 0.45 0.25 0.37 0.25 0.34 10.97%
P/EPS 11.71 7.21 4.41 2.10 3.63 3.06 3.41 23.16%
EY 8.54 13.86 22.68 47.67 27.55 32.69 29.32 -18.80%
DY 3.27 3.78 9.55 10.00 5.77 6.20 5.83 -9.30%
P/NAPS 2.01 1.32 0.59 0.50 0.69 0.75 0.93 13.90%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 CAGR
Date 14/08/08 29/08/07 28/08/06 29/08/05 27/08/04 25/08/03 26/09/02 -
Price 3.10 3.00 1.66 1.65 2.17 2.85 2.25 -
P/RPS 0.64 0.25 0.48 0.28 0.31 0.30 0.32 12.42%
P/EPS 11.86 5.45 4.66 2.31 3.03 3.60 3.20 24.76%
EY 8.43 18.35 21.45 43.33 33.01 27.75 31.28 -19.86%
DY 3.23 5.00 9.04 9.09 6.91 5.26 6.22 -10.47%
P/NAPS 2.04 1.00 0.63 0.55 0.58 0.88 0.87 15.48%

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