[WCT] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 28.7%
YoY- 63.2%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,207,558 1,205,096 831,819 615,693 187,815 213,027 193,192 35.68%
PBT 17,344 -44,084 82,062 49,803 29,195 8,475 20,833 -3.00%
Tax 8,510 5,810 -14,595 -12,741 -7,530 -11,949 -5,088 -
NP 25,854 -38,274 67,467 37,062 21,665 -3,474 15,745 8.60%
-
NP to SH 32,549 -32,705 47,941 28,259 17,316 -3,474 15,745 12.85%
-
Tax Rate -49.07% - 17.79% 25.58% 25.79% 140.99% 24.42% -
Total Cost 1,181,704 1,243,370 764,352 578,631 166,150 216,501 177,447 37.12%
-
Net Worth 1,286,273 1,183,083 653,147 427,503 639,770 436,606 381,631 22.42%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 39,215 35,257 14,695 16,031 15,941 35,833 8,275 29.57%
Div Payout % 120.48% 0.00% 30.65% 56.73% 92.06% 0.00% 52.56% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,286,273 1,183,083 653,147 427,503 639,770 436,606 381,631 22.42%
NOSH 784,313 783,498 338,966 213,751 212,548 121,468 110,336 38.62%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.14% -3.18% 8.11% 6.02% 11.54% -1.63% 8.15% -
ROE 2.53% -2.76% 7.34% 6.61% 2.71% -0.80% 4.13% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 153.96 153.81 254.71 288.04 88.36 175.38 175.09 -2.11%
EPS 4.15 -4.18 6.75 9.91 8.14 -2.86 14.27 -18.58%
DPS 5.00 4.50 4.50 7.50 7.50 29.50 7.50 -6.52%
NAPS 1.64 1.51 2.00 2.00 3.01 3.5944 3.4588 -11.68%
Adjusted Per Share Value based on latest NOSH - 213,751
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 77.42 77.26 53.33 39.47 12.04 13.66 12.39 35.67%
EPS 2.09 -2.10 3.07 1.81 1.11 -0.22 1.01 12.87%
DPS 2.51 2.26 0.94 1.03 1.02 2.30 0.53 29.55%
NAPS 0.8246 0.7585 0.4187 0.2741 0.4102 0.2799 0.2447 22.42%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.60 1.52 4.18 2.08 1.12 2.25 2.88 -
P/RPS 1.69 0.99 1.64 0.72 1.27 1.28 1.64 0.50%
P/EPS 62.65 -36.41 28.47 15.73 13.75 -78.67 20.18 20.76%
EY 1.60 -2.75 3.51 6.36 7.27 -1.27 4.95 -17.14%
DY 1.92 2.96 1.08 3.61 6.70 13.11 2.60 -4.92%
P/NAPS 1.59 1.01 2.09 1.04 0.37 0.63 0.83 11.43%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 26/02/09 05/03/08 27/02/07 27/02/06 28/02/05 26/02/04 -
Price 2.65 1.07 3.74 2.70 1.25 2.05 2.88 -
P/RPS 1.72 0.70 1.47 0.94 1.41 1.17 1.64 0.79%
P/EPS 63.86 -25.63 25.48 20.42 15.34 -71.68 20.18 21.14%
EY 1.57 -3.90 3.93 4.90 6.52 -1.40 4.95 -17.40%
DY 1.89 4.21 1.20 2.78 6.00 14.39 2.60 -5.17%
P/NAPS 1.62 0.71 1.87 1.35 0.42 0.57 0.83 11.77%

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