[WCT] YoY TTM 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- 9.48%
YoY- -61.35%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 CAGR
Revenue 3,325,156 2,351,059 795,551 780,264 847,132 830,335 613,823 33.02%
PBT 313,187 219,103 119,162 75,554 116,222 86,371 86,756 24.21%
Tax -41,336 -49,740 -32,226 -39,558 -37,600 -22,334 -25,146 8.75%
NP 271,851 169,363 86,936 35,996 78,622 64,037 61,610 28.49%
-
NP to SH 187,311 111,191 72,230 30,386 78,622 65,820 61,610 20.66%
-
Tax Rate 13.20% 22.70% 27.04% 52.36% 32.35% 25.86% 28.98% -
Total Cost 3,053,305 2,181,696 708,615 744,268 768,510 766,298 552,213 33.48%
-
Net Worth 1,189,419 675,819 564,108 420,452 445,417 316,800 248,025 30.31%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/07/02 CAGR
Div 76,767 48,915 43,294 55,177 25,364 14,446 13,825 33.58%
Div Payout % 40.98% 43.99% 59.94% 181.59% 32.26% 21.95% 22.44% -
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 1,189,419 675,819 564,108 420,452 445,417 316,800 248,025 30.31%
NOSH 782,513 225,273 212,871 140,150 118,619 97,588 96,007 42.52%
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 8.18% 7.20% 10.93% 4.61% 9.28% 7.71% 10.04% -
ROE 15.75% 16.45% 12.80% 7.23% 17.65% 20.78% 24.84% -
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 424.93 1,043.65 373.72 556.73 714.16 850.86 639.35 -6.66%
EPS 23.94 49.36 33.93 21.68 66.28 67.45 64.17 -15.34%
DPS 9.81 21.71 20.34 39.37 21.38 14.80 14.50 -6.38%
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 213.18 150.73 51.00 50.02 54.31 53.23 39.35 33.02%
EPS 12.01 7.13 4.63 1.95 5.04 4.22 3.95 20.66%
DPS 4.92 3.14 2.78 3.54 1.63 0.93 0.89 33.48%
NAPS 0.7625 0.4333 0.3617 0.2696 0.2856 0.2031 0.159 30.31%
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 0.72 0.38 0.42 0.27 0.36 0.28 0.38 11.39%
P/EPS 12.78 8.04 4.63 6.92 3.92 3.59 3.74 23.06%
EY 7.82 12.43 21.61 14.45 25.49 27.87 26.74 -18.75%
DY 3.21 5.47 12.95 26.25 8.22 6.12 6.04 -10.12%
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 0.73 0.29 0.44 0.30 0.30 0.33 0.35 13.22%
P/EPS 12.95 6.08 4.89 7.61 3.27 4.23 3.51 24.66%
EY 7.72 16.45 20.44 13.14 30.54 23.67 28.52 -19.80%
DY 3.16 7.24 12.25 23.86 9.85 5.19 6.44 -11.33%
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