[WCT] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 13.58%
YoY- 2.2%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,404,698 1,383,096 1,262,456 1,708,501 1,694,436 1,827,370 1,600,480 -8.32%
PBT 204,468 200,694 198,192 266,771 220,761 211,578 204,484 -0.00%
Tax -46,365 -45,492 -45,024 -47,949 -48,640 -61,306 -53,372 -8.94%
NP 158,102 155,202 153,168 218,822 172,121 150,272 151,112 3.05%
-
NP to SH 152,638 150,362 149,568 150,331 132,352 137,404 139,792 6.03%
-
Tax Rate 22.68% 22.67% 22.72% 17.97% 22.03% 28.98% 26.10% -
Total Cost 1,246,596 1,227,894 1,109,288 1,489,679 1,522,314 1,677,098 1,449,368 -9.55%
-
Net Worth 1,417,969 1,380,712 1,349,605 1,261,007 1,220,136 1,241,981 1,240,850 9.29%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 53,407 79,809 - 78,812 52,478 78,606 - -
Div Payout % 34.99% 53.08% - 52.43% 39.65% 57.21% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,417,969 1,380,712 1,349,605 1,261,007 1,220,136 1,241,981 1,240,850 9.29%
NOSH 801,112 798,099 793,885 788,129 787,184 786,064 785,348 1.33%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.26% 11.22% 12.13% 12.81% 10.16% 8.22% 9.44% -
ROE 10.76% 10.89% 11.08% 11.92% 10.85% 11.06% 11.27% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 175.34 173.30 159.02 216.78 215.25 232.47 203.79 -9.52%
EPS 19.05 18.84 18.84 19.08 16.81 17.48 17.80 4.62%
DPS 6.67 10.00 0.00 10.00 6.67 10.00 0.00 -
NAPS 1.77 1.73 1.70 1.60 1.55 1.58 1.58 7.85%
Adjusted Per Share Value based on latest NOSH - 790,377
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 90.06 88.67 80.94 109.53 108.63 117.15 102.61 -8.32%
EPS 9.79 9.64 9.59 9.64 8.49 8.81 8.96 6.07%
DPS 3.42 5.12 0.00 5.05 3.36 5.04 0.00 -
NAPS 0.9091 0.8852 0.8652 0.8084 0.7822 0.7962 0.7955 9.29%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.00 3.09 3.04 3.19 3.05 2.74 2.75 -
P/RPS 1.14 1.78 1.91 1.47 1.42 1.18 1.35 -10.65%
P/EPS 10.50 16.40 16.14 16.72 18.14 15.68 15.45 -22.68%
EY 9.53 6.10 6.20 5.98 5.51 6.38 6.47 29.42%
DY 3.33 3.24 0.00 3.13 2.19 3.65 0.00 -
P/NAPS 1.13 1.79 1.79 1.99 1.97 1.73 1.74 -24.98%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 16/08/11 26/05/11 25/02/11 18/11/10 19/08/10 21/05/10 -
Price 2.38 2.87 3.04 2.89 3.02 2.82 2.57 -
P/RPS 1.36 1.66 1.91 1.33 1.40 1.21 1.26 5.21%
P/EPS 12.49 15.23 16.14 15.15 17.96 16.13 14.44 -9.21%
EY 8.01 6.56 6.20 6.60 5.57 6.20 6.93 10.12%
DY 2.80 3.48 0.00 3.46 2.21 3.55 0.00 -
P/NAPS 1.34 1.66 1.79 1.81 1.95 1.78 1.63 -12.23%

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