[WCT] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 41.11%
YoY- -14.82%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 913,685 400,120 4,666,602 3,459,044 2,146,910 968,953 3,808,997 -61.49%
PBT 105,789 51,121 211,078 193,734 139,848 69,308 158,840 -23.79%
Tax -30,653 -13,343 4,786 -3,724 1,341 -844 -13,052 76.96%
NP 75,136 37,778 215,864 190,010 141,189 68,464 145,788 -35.79%
-
NP to SH 68,702 34,948 147,098 114,549 81,176 39,223 101,770 -23.10%
-
Tax Rate 28.98% 26.10% -2.27% 1.92% -0.96% 1.22% 8.22% -
Total Cost 838,549 362,342 4,450,738 3,269,034 2,005,721 900,489 3,663,209 -62.68%
-
Net Worth 1,241,981 1,240,850 1,285,931 1,261,449 1,291,614 1,252,630 1,193,977 2.67%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 39,303 - 78,410 39,175 39,139 - 73,654 -34.28%
Div Payout % 57.21% - 53.30% 34.20% 48.22% - 72.37% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,241,981 1,240,850 1,285,931 1,261,449 1,291,614 1,252,630 1,193,977 2.67%
NOSH 786,064 785,348 784,104 783,508 782,796 782,894 775,309 0.92%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.22% 9.44% 4.63% 5.49% 6.58% 7.07% 3.83% -
ROE 5.53% 2.82% 11.44% 9.08% 6.28% 3.13% 8.52% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 116.24 50.95 595.15 441.48 274.26 123.77 491.29 -61.84%
EPS 8.74 4.45 18.76 14.62 10.37 5.01 13.12 -23.78%
DPS 5.00 0.00 10.00 5.00 5.00 0.00 9.50 -34.88%
NAPS 1.58 1.58 1.64 1.61 1.65 1.60 1.54 1.72%
Adjusted Per Share Value based on latest NOSH - 785,247
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 58.58 25.65 299.18 221.76 137.64 62.12 244.20 -61.49%
EPS 4.40 2.24 9.43 7.34 5.20 2.51 6.52 -23.11%
DPS 2.52 0.00 5.03 2.51 2.51 0.00 4.72 -34.26%
NAPS 0.7962 0.7955 0.8244 0.8087 0.8281 0.8031 0.7655 2.66%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.74 2.75 2.60 2.80 2.09 1.08 1.52 -
P/RPS 2.36 5.40 0.44 0.63 0.76 0.87 0.31 288.43%
P/EPS 31.35 61.80 13.86 19.15 20.15 21.56 11.58 94.60%
EY 3.19 1.62 7.22 5.22 4.96 4.64 8.64 -48.62%
DY 1.82 0.00 3.85 1.79 2.39 0.00 6.25 -56.16%
P/NAPS 1.73 1.74 1.59 1.74 1.27 0.68 0.99 45.22%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 21/05/10 24/02/10 18/11/09 18/08/09 21/05/09 26/02/09 -
Price 2.82 2.57 2.65 2.66 2.62 1.98 1.07 -
P/RPS 2.43 5.04 0.45 0.60 0.96 1.60 0.22 398.15%
P/EPS 32.27 57.75 14.13 18.19 25.27 39.52 8.15 150.91%
EY 3.10 1.73 7.08 5.50 3.96 2.53 12.27 -60.13%
DY 1.77 0.00 3.77 1.88 1.91 0.00 8.88 -65.97%
P/NAPS 1.78 1.63 1.62 1.65 1.59 1.24 0.69 88.42%

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