[WCT] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 0.49%
YoY- 4.73%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,946,924 1,963,780 1,560,354 1,573,576 1,476,766 1,366,280 1,538,589 17.00%
PBT 257,862 261,420 414,944 206,806 199,038 206,424 207,538 15.58%
Tax -67,186 -94,092 -69,241 -54,852 -45,514 -47,308 -41,044 38.93%
NP 190,676 167,328 345,703 151,954 153,524 159,116 166,494 9.47%
-
NP to SH 199,720 172,728 358,861 159,853 159,066 160,136 165,988 13.13%
-
Tax Rate 26.06% 35.99% 16.69% 26.52% 22.87% 22.92% 19.78% -
Total Cost 1,756,248 1,796,452 1,214,651 1,421,621 1,323,242 1,207,164 1,372,095 17.90%
-
Net Worth 2,056,251 1,971,131 1,794,040 1,548,818 1,546,474 1,521,617 1,469,273 25.14%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 73,814 - 66,096 40,974 61,368 - 76,273 -2.16%
Div Payout % 36.96% - 18.42% 25.63% 38.58% - 45.95% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 2,056,251 1,971,131 1,794,040 1,548,818 1,546,474 1,521,617 1,469,273 25.14%
NOSH 1,054,487 1,016,047 944,232 819,480 818,240 813,699 802,881 19.94%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.79% 8.52% 22.16% 9.66% 10.40% 11.65% 10.82% -
ROE 9.71% 8.76% 20.00% 10.32% 10.29% 10.52% 11.30% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 184.63 193.28 165.25 192.02 180.48 167.91 191.63 -2.45%
EPS 18.94 17.00 38.01 19.51 19.44 19.68 17.98 3.53%
DPS 7.00 0.00 7.00 5.00 7.50 0.00 9.50 -18.43%
NAPS 1.95 1.94 1.90 1.89 1.89 1.87 1.83 4.32%
Adjusted Per Share Value based on latest NOSH - 821,934
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 129.96 131.08 104.15 105.03 98.57 91.20 102.70 17.00%
EPS 13.33 11.53 23.95 10.67 10.62 10.69 11.08 13.12%
DPS 4.93 0.00 4.41 2.73 4.10 0.00 5.09 -2.10%
NAPS 1.3725 1.3157 1.1975 1.0338 1.0323 1.0157 0.9807 25.14%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.49 2.38 2.35 2.70 2.40 2.44 2.38 -
P/RPS 1.35 1.23 1.42 1.41 1.33 1.45 1.24 5.83%
P/EPS 13.15 14.00 6.18 13.84 12.35 12.40 11.51 9.29%
EY 7.61 7.14 16.17 7.22 8.10 8.07 8.69 -8.47%
DY 2.81 0.00 2.98 1.85 3.13 0.00 3.99 -20.85%
P/NAPS 1.28 1.23 1.24 1.43 1.27 1.30 1.30 -1.02%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 22/05/13 25/02/13 21/11/12 15/08/12 22/05/12 23/02/12 -
Price 2.37 2.64 2.20 2.71 2.48 2.21 2.69 -
P/RPS 1.28 1.37 1.33 1.41 1.37 1.32 1.40 -5.80%
P/EPS 12.51 15.53 5.79 13.89 12.76 11.23 13.01 -2.58%
EY 7.99 6.44 17.28 7.20 7.84 8.90 7.69 2.58%
DY 2.95 0.00 3.18 1.85 3.02 0.00 3.53 -11.28%
P/NAPS 1.22 1.36 1.16 1.43 1.31 1.18 1.47 -11.69%

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