[WCT] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -5.93%
YoY- -14.82%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,827,370 1,600,480 4,666,602 4,612,058 4,293,820 3,875,812 3,808,997 -38.79%
PBT 211,578 204,484 211,078 258,312 279,696 277,232 158,840 21.12%
Tax -61,306 -53,372 4,786 -4,965 2,682 -3,376 -13,052 181.26%
NP 150,272 151,112 215,864 253,346 282,378 273,856 145,788 2.04%
-
NP to SH 137,404 139,792 147,098 152,732 162,352 156,892 101,770 22.22%
-
Tax Rate 28.98% 26.10% -2.27% 1.92% -0.96% 1.22% 8.22% -
Total Cost 1,677,098 1,449,368 4,450,738 4,358,712 4,011,442 3,601,956 3,663,209 -40.68%
-
Net Worth 1,241,981 1,240,850 1,285,931 1,261,449 1,291,614 1,252,630 1,193,977 2.67%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 78,606 - 78,410 52,233 78,279 - 73,654 4.44%
Div Payout % 57.21% - 53.30% 34.20% 48.22% - 72.37% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,241,981 1,240,850 1,285,931 1,261,449 1,291,614 1,252,630 1,193,977 2.67%
NOSH 786,064 785,348 784,104 783,508 782,796 782,894 775,309 0.92%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.22% 9.44% 4.63% 5.49% 6.58% 7.07% 3.83% -
ROE 11.06% 11.27% 11.44% 12.11% 12.57% 12.53% 8.52% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 232.47 203.79 595.15 588.64 548.52 495.06 491.29 -39.36%
EPS 17.48 17.80 18.76 19.49 20.74 20.04 13.12 21.14%
DPS 10.00 0.00 10.00 6.67 10.00 0.00 9.50 3.48%
NAPS 1.58 1.58 1.64 1.61 1.65 1.60 1.54 1.72%
Adjusted Per Share Value based on latest NOSH - 785,247
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 117.15 102.61 299.18 295.68 275.28 248.48 244.20 -38.80%
EPS 8.81 8.96 9.43 9.79 10.41 10.06 6.52 22.29%
DPS 5.04 0.00 5.03 3.35 5.02 0.00 4.72 4.48%
NAPS 0.7962 0.7955 0.8244 0.8087 0.8281 0.8031 0.7655 2.66%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.74 2.75 2.60 2.80 2.09 1.08 1.52 -
P/RPS 1.18 1.35 0.44 0.48 0.38 0.22 0.31 144.38%
P/EPS 15.68 15.45 13.86 14.36 10.08 5.39 11.58 22.46%
EY 6.38 6.47 7.22 6.96 9.92 18.56 8.64 -18.34%
DY 3.65 0.00 3.85 2.38 4.78 0.00 6.25 -30.20%
P/NAPS 1.73 1.74 1.59 1.74 1.27 0.68 0.99 45.22%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 21/05/10 24/02/10 18/11/09 18/08/09 21/05/09 26/02/09 -
Price 2.82 2.57 2.65 2.66 2.62 1.98 1.07 -
P/RPS 1.21 1.26 0.45 0.45 0.48 0.40 0.22 212.55%
P/EPS 16.13 14.44 14.13 13.65 12.63 9.88 8.15 57.83%
EY 6.20 6.93 7.08 7.33 7.92 10.12 12.27 -36.63%
DY 3.55 0.00 3.77 2.51 3.82 0.00 8.88 -45.82%
P/NAPS 1.78 1.63 1.62 1.65 1.59 1.24 0.69 88.42%

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