[WCT] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 54.16%
YoY- -29.44%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 4,666,602 4,612,058 4,293,820 3,875,812 3,808,997 3,471,868 3,724,988 16.16%
PBT 211,078 258,312 279,696 277,232 158,840 270,565 321,014 -24.32%
Tax 4,786 -4,965 2,682 -3,376 -13,052 -25,149 -38,352 -
NP 215,864 253,346 282,378 273,856 145,788 245,416 282,662 -16.40%
-
NP to SH 147,098 152,732 162,352 156,892 101,770 179,300 200,846 -18.70%
-
Tax Rate -2.27% 1.92% -0.96% 1.22% 8.22% 9.29% 11.95% -
Total Cost 4,450,738 4,358,712 4,011,442 3,601,956 3,663,209 3,226,452 3,442,326 18.62%
-
Net Worth 1,285,931 1,261,449 1,291,614 1,252,630 1,193,977 1,182,452 1,167,887 6.61%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 78,410 52,233 78,279 - 73,654 51,522 76,834 1.35%
Div Payout % 53.30% 34.20% 48.22% - 72.37% 28.74% 38.26% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,285,931 1,261,449 1,291,614 1,252,630 1,193,977 1,182,452 1,167,887 6.61%
NOSH 784,104 783,508 782,796 782,894 775,309 772,844 768,347 1.35%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.63% 5.49% 6.58% 7.07% 3.83% 7.07% 7.59% -
ROE 11.44% 12.11% 12.57% 12.53% 8.52% 15.16% 17.20% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 595.15 588.64 548.52 495.06 491.29 449.23 484.81 14.60%
EPS 18.76 19.49 20.74 20.04 13.12 23.20 26.14 -19.79%
DPS 10.00 6.67 10.00 0.00 9.50 6.67 10.00 0.00%
NAPS 1.64 1.61 1.65 1.60 1.54 1.53 1.52 5.18%
Adjusted Per Share Value based on latest NOSH - 782,894
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 311.49 307.85 286.61 258.71 254.25 231.74 248.64 16.16%
EPS 9.82 10.19 10.84 10.47 6.79 11.97 13.41 -18.71%
DPS 5.23 3.49 5.23 0.00 4.92 3.44 5.13 1.29%
NAPS 0.8583 0.842 0.8621 0.8361 0.797 0.7893 0.7796 6.60%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.60 2.80 2.09 1.08 1.52 2.60 3.06 -
P/RPS 0.44 0.48 0.38 0.22 0.31 0.58 0.63 -21.23%
P/EPS 13.86 14.36 10.08 5.39 11.58 11.21 11.71 11.85%
EY 7.22 6.96 9.92 18.56 8.64 8.92 8.54 -10.56%
DY 3.85 2.38 4.78 0.00 6.25 2.56 3.27 11.46%
P/NAPS 1.59 1.74 1.27 0.68 0.99 1.70 2.01 -14.43%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 18/11/09 18/08/09 21/05/09 26/02/09 13/11/08 14/08/08 -
Price 2.65 2.66 2.62 1.98 1.07 1.78 3.10 -
P/RPS 0.45 0.45 0.48 0.40 0.22 0.40 0.64 -20.87%
P/EPS 14.13 13.65 12.63 9.88 8.15 7.67 11.86 12.34%
EY 7.08 7.33 7.92 10.12 12.27 13.03 8.43 -10.95%
DY 3.77 2.51 3.82 0.00 8.88 3.75 3.23 10.82%
P/NAPS 1.62 1.65 1.59 1.24 0.69 1.16 2.04 -14.20%

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