[WCT] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 63.87%
YoY- 67.03%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,270,827 3,459,044 2,603,901 1,949,882 784,681 628,455 583,282 13.85%
PBT 165,571 193,734 202,924 201,468 100,009 99,528 58,497 18.92%
Tax -36,480 -3,724 -18,862 -39,809 -21,867 -26,150 -29,896 3.37%
NP 129,091 190,010 184,062 161,659 78,142 73,378 28,601 28.53%
-
NP to SH 99,264 114,549 134,475 99,921 59,821 63,995 28,601 23.03%
-
Tax Rate 22.03% 1.92% 9.30% 19.76% 21.87% 26.27% 51.11% -
Total Cost 1,141,736 3,269,034 2,419,839 1,788,223 706,539 555,077 554,681 12.77%
-
Net Worth 1,220,136 1,261,449 1,182,452 845,876 572,867 414,654 433,950 18.79%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 39,359 39,175 38,642 22,417 15,972 10,366 8,834 28.26%
Div Payout % 39.65% 34.20% 28.74% 22.43% 26.70% 16.20% 30.89% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,220,136 1,261,449 1,182,452 845,876 572,867 414,654 433,950 18.79%
NOSH 787,184 783,508 772,844 298,896 212,961 138,218 117,796 37.22%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.16% 5.49% 7.07% 8.29% 9.96% 11.68% 4.90% -
ROE 8.14% 9.08% 11.37% 11.81% 10.44% 15.43% 6.59% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 161.44 441.48 336.92 652.36 368.46 454.68 495.16 -17.03%
EPS 12.61 14.62 17.40 33.43 28.09 32.17 24.28 -10.33%
DPS 5.00 5.00 5.00 7.50 7.50 7.50 7.50 -6.53%
NAPS 1.55 1.61 1.53 2.83 2.69 3.00 3.6839 -13.43%
Adjusted Per Share Value based on latest NOSH - 305,946
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 81.47 221.76 166.94 125.01 50.31 40.29 37.39 13.85%
EPS 6.36 7.34 8.62 6.41 3.84 4.10 1.83 23.06%
DPS 2.52 2.51 2.48 1.44 1.02 0.66 0.57 28.09%
NAPS 0.7822 0.8087 0.7581 0.5423 0.3673 0.2658 0.2782 18.79%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.05 2.80 2.60 3.85 1.69 1.63 2.25 -
P/RPS 1.89 0.63 0.77 0.59 0.46 0.36 0.45 27.00%
P/EPS 24.19 19.15 14.94 11.52 6.02 3.52 9.27 17.32%
EY 4.13 5.22 6.69 8.68 16.62 28.40 10.79 -14.78%
DY 1.64 1.79 1.92 1.95 4.44 4.60 3.33 -11.12%
P/NAPS 1.97 1.74 1.70 1.36 0.63 0.54 0.61 21.56%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 18/11/10 18/11/09 13/11/08 29/11/07 23/11/06 07/12/05 25/11/04 -
Price 3.02 2.66 1.78 3.97 1.87 1.12 2.27 -
P/RPS 1.87 0.60 0.53 0.61 0.51 0.25 0.46 26.31%
P/EPS 23.95 18.19 10.23 11.88 6.66 2.42 9.35 16.96%
EY 4.18 5.50 9.78 8.42 15.02 41.34 10.70 -14.49%
DY 1.66 1.88 2.81 1.89 4.01 6.70 3.30 -10.81%
P/NAPS 1.95 1.65 1.16 1.40 0.70 0.37 0.62 21.03%

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