[WCT] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
07-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -9.12%
YoY- 123.75%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 CAGR
Revenue 3,471,868 2,599,842 1,046,241 837,940 777,709 955,890 723,456 30.33%
PBT 270,565 268,624 133,345 132,704 77,996 111,674 92,913 19.78%
Tax -25,149 -53,078 -29,156 -34,866 -39,861 -31,942 -28,120 -1.86%
NP 245,416 215,545 104,189 97,837 38,134 79,732 64,793 25.22%
-
NP to SH 179,300 133,228 79,761 85,326 38,134 79,732 66,316 18.29%
-
Tax Rate 9.29% 19.76% 21.87% 26.27% 51.11% 28.60% 30.26% -
Total Cost 3,226,452 2,384,297 942,052 740,102 739,574 876,158 658,662 30.78%
-
Net Worth 1,182,452 845,876 572,867 414,654 433,950 338,102 269,220 28.39%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 CAGR
Div 51,522 29,889 21,296 13,821 11,779 10,152 9,170 33.84%
Div Payout % 28.74% 22.43% 26.70% 16.20% 30.89% 12.73% 13.83% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 CAGR
Net Worth 1,182,452 845,876 572,867 414,654 433,950 338,102 269,220 28.39%
NOSH 772,844 298,896 212,961 138,218 117,796 101,526 103,383 40.46%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 CAGR
NP Margin 7.07% 8.29% 9.96% 11.68% 4.90% 8.34% 8.96% -
ROE 15.16% 15.75% 13.92% 20.58% 8.79% 23.58% 24.63% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 CAGR
RPS 449.23 869.81 491.28 606.24 660.21 941.52 736.30 -8.00%
EPS 23.20 44.57 37.45 42.89 32.37 78.53 67.49 -16.50%
DPS 6.67 10.00 10.00 10.00 10.00 10.00 9.33 -5.51%
NAPS 1.53 2.83 2.69 3.00 3.6839 3.3302 2.74 -9.37%
Adjusted Per Share Value based on latest NOSH - 151,834
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 CAGR
RPS 222.58 166.68 67.07 53.72 49.86 61.28 46.38 30.33%
EPS 11.49 8.54 5.11 5.47 2.44 5.11 4.25 18.29%
DPS 3.30 1.92 1.37 0.89 0.76 0.65 0.59 33.74%
NAPS 0.7581 0.5423 0.3673 0.2658 0.2782 0.2168 0.1726 28.39%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 31/10/02 -
Price 2.60 3.85 1.69 1.63 2.25 2.83 2.37 -
P/RPS 0.58 0.44 0.34 0.27 0.34 0.30 0.32 10.56%
P/EPS 11.21 8.64 4.51 2.64 6.95 3.60 3.51 21.66%
EY 8.92 11.58 22.16 37.87 14.39 27.75 28.48 -17.80%
DY 2.56 2.60 5.92 6.13 4.44 3.53 3.94 -7.02%
P/NAPS 1.70 1.36 0.63 0.54 0.61 0.85 0.86 12.19%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 31/10/02 CAGR
Date 13/11/08 29/11/07 23/11/06 07/12/05 25/11/04 30/12/03 30/12/02 -
Price 1.78 3.97 1.87 1.12 2.27 2.83 2.40 -
P/RPS 0.40 0.46 0.38 0.18 0.34 0.30 0.33 3.30%
P/EPS 7.67 8.91 4.99 1.81 7.01 3.60 3.56 13.84%
EY 13.03 11.23 20.03 55.12 14.26 27.75 28.12 -12.18%
DY 3.75 2.52 5.35 8.93 4.41 3.53 3.89 -0.61%
P/NAPS 1.16 1.40 0.70 0.37 0.62 0.85 0.88 4.77%

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