[WCT] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 106.96%
YoY- -19.17%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 400,120 4,666,602 3,459,044 2,146,910 968,953 3,808,997 2,603,901 -71.34%
PBT 51,121 211,078 193,734 139,848 69,308 158,840 202,924 -60.14%
Tax -13,343 4,786 -3,724 1,341 -844 -13,052 -18,862 -20.62%
NP 37,778 215,864 190,010 141,189 68,464 145,788 184,062 -65.23%
-
NP to SH 34,948 147,098 114,549 81,176 39,223 101,770 134,475 -59.30%
-
Tax Rate 26.10% -2.27% 1.92% -0.96% 1.22% 8.22% 9.30% -
Total Cost 362,342 4,450,738 3,269,034 2,005,721 900,489 3,663,209 2,419,839 -71.83%
-
Net Worth 1,240,850 1,285,931 1,261,449 1,291,614 1,252,630 1,193,977 1,182,452 3.26%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 78,410 39,175 39,139 - 73,654 38,642 -
Div Payout % - 53.30% 34.20% 48.22% - 72.37% 28.74% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,240,850 1,285,931 1,261,449 1,291,614 1,252,630 1,193,977 1,182,452 3.26%
NOSH 785,348 784,104 783,508 782,796 782,894 775,309 772,844 1.07%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.44% 4.63% 5.49% 6.58% 7.07% 3.83% 7.07% -
ROE 2.82% 11.44% 9.08% 6.28% 3.13% 8.52% 11.37% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 50.95 595.15 441.48 274.26 123.77 491.29 336.92 -71.64%
EPS 4.45 18.76 14.62 10.37 5.01 13.12 17.40 -59.74%
DPS 0.00 10.00 5.00 5.00 0.00 9.50 5.00 -
NAPS 1.58 1.64 1.61 1.65 1.60 1.54 1.53 2.16%
Adjusted Per Share Value based on latest NOSH - 782,705
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 25.65 299.18 221.76 137.64 62.12 244.20 166.94 -71.34%
EPS 2.24 9.43 7.34 5.20 2.51 6.52 8.62 -59.31%
DPS 0.00 5.03 2.51 2.51 0.00 4.72 2.48 -
NAPS 0.7955 0.8244 0.8087 0.8281 0.8031 0.7655 0.7581 3.26%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.75 2.60 2.80 2.09 1.08 1.52 2.60 -
P/RPS 5.40 0.44 0.63 0.76 0.87 0.31 0.77 266.81%
P/EPS 61.80 13.86 19.15 20.15 21.56 11.58 14.94 157.90%
EY 1.62 7.22 5.22 4.96 4.64 8.64 6.69 -61.18%
DY 0.00 3.85 1.79 2.39 0.00 6.25 1.92 -
P/NAPS 1.74 1.59 1.74 1.27 0.68 0.99 1.70 1.56%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 24/02/10 18/11/09 18/08/09 21/05/09 26/02/09 13/11/08 -
Price 2.57 2.65 2.66 2.62 1.98 1.07 1.78 -
P/RPS 5.04 0.45 0.60 0.96 1.60 0.22 0.53 349.46%
P/EPS 57.75 14.13 18.19 25.27 39.52 8.15 10.23 217.37%
EY 1.73 7.08 5.50 3.96 2.53 12.27 9.78 -68.52%
DY 0.00 3.77 1.88 1.91 0.00 8.88 2.81 -
P/NAPS 1.63 1.62 1.65 1.59 1.24 0.69 1.16 25.48%

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