[WCT] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -8.76%
YoY- 137.71%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 4,093,413 3,325,156 2,351,059 795,551 780,264 847,132 830,335 30.42%
PBT 138,181 313,187 219,103 119,162 75,554 116,222 86,371 8.13%
Tax 7,465 -41,336 -49,740 -32,226 -39,558 -37,600 -22,334 -
NP 145,646 271,851 169,363 86,936 35,996 78,622 64,037 14.66%
-
NP to SH 82,523 187,311 111,191 72,230 30,386 78,622 65,820 3.83%
-
Tax Rate -5.40% 13.20% 22.70% 27.04% 52.36% 32.35% 25.86% -
Total Cost 3,947,767 3,053,305 2,181,696 708,615 744,268 768,510 766,298 31.38%
-
Net Worth 1,291,463 1,189,419 675,819 564,108 420,452 445,417 316,800 26.36%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 74,392 76,767 48,915 43,294 55,177 25,364 14,446 31.37%
Div Payout % 90.15% 40.98% 43.99% 59.94% 181.59% 32.26% 21.95% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,291,463 1,189,419 675,819 564,108 420,452 445,417 316,800 26.36%
NOSH 782,705 782,513 225,273 212,871 140,150 118,619 97,588 41.43%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 3.56% 8.18% 7.20% 10.93% 4.61% 9.28% 7.71% -
ROE 6.39% 15.75% 16.45% 12.80% 7.23% 17.65% 20.78% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 522.98 424.93 1,043.65 373.72 556.73 714.16 850.86 -7.78%
EPS 10.54 23.94 49.36 33.93 21.68 66.28 67.45 -26.58%
DPS 9.50 9.81 21.71 20.34 39.37 21.38 14.80 -7.11%
NAPS 1.65 1.52 3.00 2.65 3.00 3.755 3.2463 -10.65%
Adjusted Per Share Value based on latest NOSH - 212,871
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 273.23 221.95 156.93 53.10 52.08 56.55 55.42 30.42%
EPS 5.51 12.50 7.42 4.82 2.03 5.25 4.39 3.85%
DPS 4.97 5.12 3.27 2.89 3.68 1.69 0.96 31.49%
NAPS 0.862 0.7939 0.4511 0.3765 0.2806 0.2973 0.2115 26.35%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.09 3.06 3.97 1.57 1.50 2.60 2.42 -
P/RPS 0.40 0.72 0.38 0.42 0.27 0.36 0.28 6.11%
P/EPS 19.82 12.78 8.04 4.63 6.92 3.92 3.59 32.90%
EY 5.04 7.82 12.43 21.61 14.45 25.49 27.87 -24.78%
DY 4.55 3.21 5.47 12.95 26.25 8.22 6.12 -4.81%
P/NAPS 1.27 2.01 1.32 0.59 0.50 0.69 0.75 9.16%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 18/08/09 14/08/08 29/08/07 28/08/06 29/08/05 27/08/04 25/08/03 -
Price 2.62 3.10 3.00 1.66 1.65 2.17 2.85 -
P/RPS 0.50 0.73 0.29 0.44 0.30 0.30 0.33 7.16%
P/EPS 24.85 12.95 6.08 4.89 7.61 3.27 4.23 34.29%
EY 4.02 7.72 16.45 20.44 13.14 30.54 23.67 -25.56%
DY 3.63 3.16 7.24 12.25 23.86 9.85 5.19 -5.77%
P/NAPS 1.59 2.04 1.00 0.63 0.55 0.58 0.88 10.35%

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