[WCT] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock

[WCT] WCT HOLDINGS BERHAD

Announcement Date

26-May-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- -0.51%

YoY- 6.99%

Quarter Report

WCT-1st Qtr Results-31.03.2011.pdf

Latest QR

Upcoming QR

WCT's Result

WCT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Annualized Quarter Result
Revenue	1,538,589	1,404,698	1,383,096	1,262,456	1,708,501	1,694,436	1,827,370	-10.80%
YoY %	9.53%	1.56%	9.56%	-26.11%	0.83%	-7.27%	-	-
Horiz. %	84.20%	76.87%	75.69%	69.09%	93.50%	92.73%	100.00%	-
PBT	207,538	204,468	200,694	198,192	266,771	220,761	211,578	-1.27%
YoY %	1.50%	1.88%	1.26%	-25.71%	20.84%	4.34%	-	-
Horiz. %	98.09%	96.64%	94.86%	93.67%	126.09%	104.34%	100.00%	-
Tax	-41,044	-46,365	-45,492	-45,024	-47,949	-48,640	-61,306	-23.41%
YoY %	11.48%	-1.92%	-1.04%	6.10%	1.42%	20.66%	-	-
Horiz. %	66.95%	75.63%	74.20%	73.44%	78.21%	79.34%	100.00%	-
NP	166,494	158,102	155,202	153,168	218,822	172,121	150,272	7.05%
YoY %	5.31%	1.87%	1.33%	-30.00%	27.13%	14.54%	-	-
Horiz. %	110.80%	105.21%	103.28%	101.93%	145.62%	114.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	165,988	152,638	150,362	149,568	150,331	132,352	137,404	13.38%
YoY %	8.75%	1.51%	0.53%	-0.51%	13.58%	-3.68%	-	-
Horiz. %	120.80%	111.09%	109.43%	108.85%	109.41%	96.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.78%	22.68%	22.67%	22.72%	17.97%	22.03%	28.98%	-
YoY %	-12.79%	0.04%	-0.22%	26.43%	-18.43%	-23.98%	-	-
Horiz. %	68.25%	78.26%	78.23%	78.40%	62.01%	76.02%	100.00%	-
Total Cost	1,372,095	1,246,596	1,227,894	1,109,288	1,489,679	1,522,314	1,677,098	-12.49%
YoY %	10.07%	1.52%	10.69%	-25.54%	-2.14%	-9.23%	-	-
Horiz. %	81.81%	74.33%	73.22%	66.14%	88.82%	90.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,469,273	1,417,969	1,380,712	1,349,605	1,261,007	1,220,136	1,241,981	11.82%
YoY %	3.62%	2.70%	2.30%	7.03%	3.35%	-1.76%	-	-
Horiz. %	118.30%	114.17%	111.17%	108.67%	101.53%	98.24%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	76,273	53,407	79,809	-	78,812	52,478	78,606	-1.98%
YoY %	42.81%	-33.08%	0.00%	-	50.18%	-33.24%	-	-
Horiz. %	97.03%	67.94%	101.53%	-	100.26%	66.76%	100.00%	-
Div Payout %	45.95%	34.99%	53.08%	-	52.43%	39.65%	57.21%	-
YoY %	31.32%	-34.08%	0.00%	-	32.23%	-30.69%	-	-
Horiz. %	80.32%	61.16%	92.78%	-	91.64%	69.31%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	1,469,273	1,417,969	1,380,712	1,349,605	1,261,007	1,220,136	1,241,981	11.82%
YoY %	3.62%	2.70%	2.30%	7.03%	3.35%	-1.76%	-	-
Horiz. %	118.30%	114.17%	111.17%	108.67%	101.53%	98.24%	100.00%	-
NOSH	802,881	801,112	798,099	793,885	788,129	787,184	786,064	1.41%
YoY %	0.22%	0.38%	0.53%	0.73%	0.12%	0.14%	-	-
Horiz. %	102.14%	101.91%	101.53%	100.99%	100.26%	100.14%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	10.82%	11.26%	11.22%	12.13%	12.81%	10.16%	8.22%	-
YoY %	-3.91%	0.36%	-7.50%	-5.31%	26.08%	23.60%	-	-
Horiz. %	131.63%	136.98%	136.50%	147.57%	155.84%	123.60%	100.00%	-
ROE	11.30%	10.76%	10.89%	11.08%	11.92%	10.85%	11.06%	-
YoY %	5.02%	-1.19%	-1.71%	-7.05%	9.86%	-1.90%	-	-
Horiz. %	102.17%	97.29%	98.46%	100.18%	107.78%	98.10%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	191.63	175.34	173.30	159.02	216.78	215.25	232.47	-12.05%
YoY %	9.29%	1.18%	8.98%	-26.64%	0.71%	-7.41%	-	-
Horiz. %	82.43%	75.42%	74.55%	68.40%	93.25%	92.59%	100.00%	-
EPS	17.98	19.05	18.84	18.84	19.08	16.81	17.48	1.89%
YoY %	-5.62%	1.11%	0.00%	-1.26%	13.50%	-3.83%	-	-
Horiz. %	102.86%	108.98%	107.78%	107.78%	109.15%	96.17%	100.00%	-
DPS	9.50	6.67	10.00	0.00	10.00	6.67	10.00	-3.35%
YoY %	42.43%	-33.30%	0.00%	0.00%	49.93%	-33.30%	-	-
Horiz. %	95.00%	66.70%	100.00%	0.00%	100.00%	66.70%	100.00%	-
NAPS	1.83	1.77	1.73	1.70	1.60	1.55	1.58	10.25%
YoY %	3.39%	2.31%	1.76%	6.25%	3.23%	-1.90%	-	-
Horiz. %	115.82%	112.03%	109.49%	107.59%	101.27%	98.10%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 793,885
RPS	98.64	90.06	88.67	80.94	109.53	108.63	117.15	-10.80%
YoY %	9.53%	1.57%	9.55%	-26.10%	0.83%	-7.27%	-	-
Horiz. %	84.20%	76.88%	75.69%	69.09%	93.50%	92.73%	100.00%	-
EPS	10.64	9.79	9.64	9.59	9.64	8.49	8.81	13.36%
YoY %	8.68%	1.56%	0.52%	-0.52%	13.55%	-3.63%	-	-
Horiz. %	120.77%	111.12%	109.42%	108.85%	109.42%	96.37%	100.00%	-
DPS	4.89	3.42	5.12	0.00	5.05	3.36	5.04	-1.98%
YoY %	42.98%	-33.20%	0.00%	0.00%	50.30%	-33.33%	-	-
Horiz. %	97.02%	67.86%	101.59%	0.00%	100.20%	66.67%	100.00%	-
NAPS	0.942	0.9091	0.8852	0.8652	0.8084	0.7822	0.7962	11.82%
YoY %	3.62%	2.70%	2.31%	7.03%	3.35%	-1.76%	-	-
Horiz. %	118.31%	114.18%	111.18%	108.67%	101.53%	98.24%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	2.38	2.00	3.09	3.04	3.19	3.05	2.74	-
P/RPS	1.24	1.14	1.78	1.91	1.47	1.42	1.18	3.35%
YoY %	8.77%	-35.96%	-6.81%	29.93%	3.52%	20.34%	-	-
Horiz. %	105.08%	96.61%	150.85%	161.86%	124.58%	120.34%	100.00%	-
P/EPS	11.51	10.50	16.40	16.14	16.72	18.14	15.68	-18.58%
YoY %	9.62%	-35.98%	1.61%	-3.47%	-7.83%	15.69%	-	-
Horiz. %	73.41%	66.96%	104.59%	102.93%	106.63%	115.69%	100.00%	-
EY	8.69	9.53	6.10	6.20	5.98	5.51	6.38	22.80%
YoY %	-8.81%	56.23%	-1.61%	3.68%	8.53%	-13.64%	-	-
Horiz. %	136.21%	149.37%	95.61%	97.18%	93.73%	86.36%	100.00%	-
DY	3.99	3.33	3.24	0.00	3.13	2.19	3.65	6.10%
YoY %	19.82%	2.78%	0.00%	0.00%	42.92%	-40.00%	-	-
Horiz. %	109.32%	91.23%	88.77%	0.00%	85.75%	60.00%	100.00%	-
P/NAPS	1.30	1.13	1.79	1.79	1.99	1.97	1.73	-17.30%
YoY %	15.04%	-36.87%	0.00%	-10.05%	1.02%	13.87%	-	-
Horiz. %	75.14%	65.32%	103.47%	103.47%	115.03%	113.87%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	23/02/12	17/11/11	16/08/11	26/05/11	25/02/11	18/11/10	19/08/10	-
Price	2.69	2.38	2.87	3.04	2.89	3.02	2.82	-
P/RPS	1.40	1.36	1.66	1.91	1.33	1.40	1.21	10.18%
YoY %	2.94%	-18.07%	-13.09%	43.61%	-5.00%	15.70%	-	-
Horiz. %	115.70%	112.40%	137.19%	157.85%	109.92%	115.70%	100.00%	-
P/EPS	13.01	12.49	15.23	16.14	15.15	17.96	16.13	-13.31%
YoY %	4.16%	-17.99%	-5.64%	6.53%	-15.65%	11.35%	-	-
Horiz. %	80.66%	77.43%	94.42%	100.06%	93.92%	111.35%	100.00%	-
EY	7.69	8.01	6.56	6.20	6.60	5.57	6.20	15.39%
YoY %	-4.00%	22.10%	5.81%	-6.06%	18.49%	-10.16%	-	-
Horiz. %	124.03%	129.19%	105.81%	100.00%	106.45%	89.84%	100.00%	-
DY	3.53	2.80	3.48	0.00	3.46	2.21	3.55	-0.37%
YoY %	26.07%	-19.54%	0.00%	0.00%	56.56%	-37.75%	-	-
Horiz. %	99.44%	78.87%	98.03%	0.00%	97.46%	62.25%	100.00%	-
P/NAPS	1.47	1.34	1.66	1.79	1.81	1.95	1.78	-11.94%
YoY %	9.70%	-19.28%	-7.26%	-1.10%	-7.18%	9.55%	-	-
Horiz. %	82.58%	75.28%	93.26%	100.56%	101.69%	109.55%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos