[WCT] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -3.68%
YoY- -13.34%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,383,096 1,262,456 1,708,501 1,694,436 1,827,370 1,600,480 4,666,602 -55.64%
PBT 200,694 198,192 266,771 220,761 211,578 204,484 211,078 -3.31%
Tax -45,492 -45,024 -47,949 -48,640 -61,306 -53,372 4,786 -
NP 155,202 153,168 218,822 172,121 150,272 151,112 215,864 -19.79%
-
NP to SH 150,362 149,568 150,331 132,352 137,404 139,792 147,098 1.47%
-
Tax Rate 22.67% 22.72% 17.97% 22.03% 28.98% 26.10% -2.27% -
Total Cost 1,227,894 1,109,288 1,489,679 1,522,314 1,677,098 1,449,368 4,450,738 -57.72%
-
Net Worth 1,380,712 1,349,605 1,261,007 1,220,136 1,241,981 1,240,850 1,285,931 4.86%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 79,809 - 78,812 52,478 78,606 - 78,410 1.18%
Div Payout % 53.08% - 52.43% 39.65% 57.21% - 53.30% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,380,712 1,349,605 1,261,007 1,220,136 1,241,981 1,240,850 1,285,931 4.86%
NOSH 798,099 793,885 788,129 787,184 786,064 785,348 784,104 1.18%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.22% 12.13% 12.81% 10.16% 8.22% 9.44% 4.63% -
ROE 10.89% 11.08% 11.92% 10.85% 11.06% 11.27% 11.44% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 173.30 159.02 216.78 215.25 232.47 203.79 595.15 -56.16%
EPS 18.84 18.84 19.08 16.81 17.48 17.80 18.76 0.28%
DPS 10.00 0.00 10.00 6.67 10.00 0.00 10.00 0.00%
NAPS 1.73 1.70 1.60 1.55 1.58 1.58 1.64 3.63%
Adjusted Per Share Value based on latest NOSH - 787,680
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 88.67 80.94 109.53 108.63 117.15 102.61 299.18 -55.64%
EPS 9.64 9.59 9.64 8.49 8.81 8.96 9.43 1.48%
DPS 5.12 0.00 5.05 3.36 5.04 0.00 5.03 1.19%
NAPS 0.8852 0.8652 0.8084 0.7822 0.7962 0.7955 0.8244 4.87%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.09 3.04 3.19 3.05 2.74 2.75 2.60 -
P/RPS 1.78 1.91 1.47 1.42 1.18 1.35 0.44 154.54%
P/EPS 16.40 16.14 16.72 18.14 15.68 15.45 13.86 11.90%
EY 6.10 6.20 5.98 5.51 6.38 6.47 7.22 -10.65%
DY 3.24 0.00 3.13 2.19 3.65 0.00 3.85 -10.89%
P/NAPS 1.79 1.79 1.99 1.97 1.73 1.74 1.59 8.24%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 26/05/11 25/02/11 18/11/10 19/08/10 21/05/10 24/02/10 -
Price 2.87 3.04 2.89 3.02 2.82 2.57 2.65 -
P/RPS 1.66 1.91 1.33 1.40 1.21 1.26 0.45 139.31%
P/EPS 15.23 16.14 15.15 17.96 16.13 14.44 14.13 5.13%
EY 6.56 6.20 6.60 5.57 6.20 6.93 7.08 -4.97%
DY 3.48 0.00 3.46 2.21 3.55 0.00 3.77 -5.21%
P/NAPS 1.66 1.79 1.81 1.95 1.78 1.63 1.62 1.64%

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