[WCT] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -4.97%
YoY- -10.9%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,708,501 1,694,436 1,827,370 1,600,480 4,666,602 4,612,058 4,293,820 -45.81%
PBT 266,771 220,761 211,578 204,484 211,078 258,312 279,696 -3.09%
Tax -47,949 -48,640 -61,306 -53,372 4,786 -4,965 2,682 -
NP 218,822 172,121 150,272 151,112 215,864 253,346 282,378 -15.59%
-
NP to SH 150,331 132,352 137,404 139,792 147,098 152,732 162,352 -4.98%
-
Tax Rate 17.97% 22.03% 28.98% 26.10% -2.27% 1.92% -0.96% -
Total Cost 1,489,679 1,522,314 1,677,098 1,449,368 4,450,738 4,358,712 4,011,442 -48.24%
-
Net Worth 1,261,007 1,220,136 1,241,981 1,240,850 1,285,931 1,261,449 1,291,614 -1.58%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 78,812 52,478 78,606 - 78,410 52,233 78,279 0.45%
Div Payout % 52.43% 39.65% 57.21% - 53.30% 34.20% 48.22% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,261,007 1,220,136 1,241,981 1,240,850 1,285,931 1,261,449 1,291,614 -1.58%
NOSH 788,129 787,184 786,064 785,348 784,104 783,508 782,796 0.45%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.81% 10.16% 8.22% 9.44% 4.63% 5.49% 6.58% -
ROE 11.92% 10.85% 11.06% 11.27% 11.44% 12.11% 12.57% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 216.78 215.25 232.47 203.79 595.15 588.64 548.52 -46.05%
EPS 19.08 16.81 17.48 17.80 18.76 19.49 20.74 -5.39%
DPS 10.00 6.67 10.00 0.00 10.00 6.67 10.00 0.00%
NAPS 1.60 1.55 1.58 1.58 1.64 1.61 1.65 -2.02%
Adjusted Per Share Value based on latest NOSH - 785,348
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 109.53 108.63 117.15 102.61 299.18 295.68 275.28 -45.81%
EPS 9.64 8.49 8.81 8.96 9.43 9.79 10.41 -4.98%
DPS 5.05 3.36 5.04 0.00 5.03 3.35 5.02 0.39%
NAPS 0.8084 0.7822 0.7962 0.7955 0.8244 0.8087 0.8281 -1.58%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.19 3.05 2.74 2.75 2.60 2.80 2.09 -
P/RPS 1.47 1.42 1.18 1.35 0.44 0.48 0.38 145.82%
P/EPS 16.72 18.14 15.68 15.45 13.86 14.36 10.08 39.99%
EY 5.98 5.51 6.38 6.47 7.22 6.96 9.92 -28.57%
DY 3.13 2.19 3.65 0.00 3.85 2.38 4.78 -24.53%
P/NAPS 1.99 1.97 1.73 1.74 1.59 1.74 1.27 34.79%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 18/11/10 19/08/10 21/05/10 24/02/10 18/11/09 18/08/09 -
Price 2.89 3.02 2.82 2.57 2.65 2.66 2.62 -
P/RPS 1.33 1.40 1.21 1.26 0.45 0.45 0.48 96.90%
P/EPS 15.15 17.96 16.13 14.44 14.13 13.65 12.63 12.85%
EY 6.60 5.57 6.20 6.93 7.08 7.33 7.92 -11.41%
DY 3.46 2.21 3.55 0.00 3.77 2.51 3.82 -6.36%
P/NAPS 1.81 1.95 1.78 1.63 1.62 1.65 1.59 8.99%

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