[WCT] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 98.66%
YoY- 5.79%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 490,945 1,560,354 1,180,182 738,383 341,570 1,538,589 1,053,524 -39.86%
PBT 65,355 414,944 155,105 99,519 51,606 207,538 153,351 -43.33%
Tax -23,523 -69,241 -41,139 -22,757 -11,827 -41,044 -34,774 -22.92%
NP 41,832 345,703 113,966 76,762 39,779 166,494 118,577 -50.04%
-
NP to SH 43,182 358,861 119,890 79,533 40,034 165,988 114,479 -47.76%
-
Tax Rate 35.99% 16.69% 26.52% 22.87% 22.92% 19.78% 22.68% -
Total Cost 449,113 1,214,651 1,066,216 661,621 301,791 1,372,095 934,947 -38.63%
-
Net Worth 1,971,131 1,794,040 1,548,818 1,546,474 1,521,617 1,469,273 1,417,969 24.53%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 66,096 30,730 30,684 - 76,273 40,055 -
Div Payout % - 18.42% 25.63% 38.58% - 45.95% 34.99% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,971,131 1,794,040 1,548,818 1,546,474 1,521,617 1,469,273 1,417,969 24.53%
NOSH 1,016,047 944,232 819,480 818,240 813,699 802,881 801,112 17.15%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 8.52% 22.16% 9.66% 10.40% 11.65% 10.82% 11.26% -
ROE 2.19% 20.00% 7.74% 5.14% 2.63% 11.30% 8.07% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 48.32 165.25 144.02 90.24 41.98 191.63 131.51 -48.66%
EPS 4.25 38.01 14.63 9.72 4.92 17.98 14.29 -55.41%
DPS 0.00 7.00 3.75 3.75 0.00 9.50 5.00 -
NAPS 1.94 1.90 1.89 1.89 1.87 1.83 1.77 6.29%
Adjusted Per Share Value based on latest NOSH - 822,895
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 31.47 100.03 75.66 47.34 21.90 98.64 67.54 -39.86%
EPS 2.77 23.01 7.69 5.10 2.57 10.64 7.34 -47.74%
DPS 0.00 4.24 1.97 1.97 0.00 4.89 2.57 -
NAPS 1.2637 1.1502 0.993 0.9914 0.9755 0.942 0.9091 24.52%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.38 2.35 2.70 2.40 2.44 2.38 2.00 -
P/RPS 4.93 1.42 1.87 2.66 5.81 1.24 1.52 118.95%
P/EPS 56.00 6.18 18.46 24.69 49.59 11.51 14.00 151.77%
EY 1.79 16.17 5.42 4.05 2.02 8.69 7.15 -60.24%
DY 0.00 2.98 1.39 1.56 0.00 3.99 2.50 -
P/NAPS 1.23 1.24 1.43 1.27 1.30 1.30 1.13 5.81%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 25/02/13 21/11/12 15/08/12 22/05/12 23/02/12 17/11/11 -
Price 2.64 2.20 2.71 2.48 2.21 2.69 2.38 -
P/RPS 5.46 1.33 1.88 2.75 5.26 1.40 1.81 108.63%
P/EPS 62.12 5.79 18.52 25.51 44.92 13.01 16.66 140.26%
EY 1.61 17.28 5.40 3.92 2.23 7.69 6.00 -58.36%
DY 0.00 3.18 1.38 1.51 0.00 3.53 2.10 -
P/NAPS 1.36 1.16 1.43 1.31 1.18 1.47 1.34 0.99%

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