[WCT] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 28.41%
YoY- 44.54%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,270,827 913,685 400,120 4,666,602 3,459,044 2,146,910 968,953 19.79%
PBT 165,571 105,789 51,121 211,078 193,734 139,848 69,308 78.60%
Tax -36,480 -30,653 -13,343 4,786 -3,724 1,341 -844 1128.79%
NP 129,091 75,136 37,778 215,864 190,010 141,189 68,464 52.56%
-
NP to SH 99,264 68,702 34,948 147,098 114,549 81,176 39,223 85.60%
-
Tax Rate 22.03% 28.98% 26.10% -2.27% 1.92% -0.96% 1.22% -
Total Cost 1,141,736 838,549 362,342 4,450,738 3,269,034 2,005,721 900,489 17.12%
-
Net Worth 1,220,136 1,241,981 1,240,850 1,285,931 1,261,449 1,291,614 1,252,630 -1.73%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 39,359 39,303 - 78,410 39,175 39,139 - -
Div Payout % 39.65% 57.21% - 53.30% 34.20% 48.22% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,220,136 1,241,981 1,240,850 1,285,931 1,261,449 1,291,614 1,252,630 -1.73%
NOSH 787,184 786,064 785,348 784,104 783,508 782,796 782,894 0.36%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.16% 8.22% 9.44% 4.63% 5.49% 6.58% 7.07% -
ROE 8.14% 5.53% 2.82% 11.44% 9.08% 6.28% 3.13% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 161.44 116.24 50.95 595.15 441.48 274.26 123.77 19.36%
EPS 12.61 8.74 4.45 18.76 14.62 10.37 5.01 84.93%
DPS 5.00 5.00 0.00 10.00 5.00 5.00 0.00 -
NAPS 1.55 1.58 1.58 1.64 1.61 1.65 1.60 -2.09%
Adjusted Per Share Value based on latest NOSH - 784,313
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 81.47 58.58 25.65 299.18 221.76 137.64 62.12 19.79%
EPS 6.36 4.40 2.24 9.43 7.34 5.20 2.51 85.75%
DPS 2.52 2.52 0.00 5.03 2.51 2.51 0.00 -
NAPS 0.7822 0.7962 0.7955 0.8244 0.8087 0.8281 0.8031 -1.74%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.05 2.74 2.75 2.60 2.80 2.09 1.08 -
P/RPS 1.89 2.36 5.40 0.44 0.63 0.76 0.87 67.65%
P/EPS 24.19 31.35 61.80 13.86 19.15 20.15 21.56 7.96%
EY 4.13 3.19 1.62 7.22 5.22 4.96 4.64 -7.46%
DY 1.64 1.82 0.00 3.85 1.79 2.39 0.00 -
P/NAPS 1.97 1.73 1.74 1.59 1.74 1.27 0.68 103.09%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 19/08/10 21/05/10 24/02/10 18/11/09 18/08/09 21/05/09 -
Price 3.02 2.82 2.57 2.65 2.66 2.62 1.98 -
P/RPS 1.87 2.43 5.04 0.45 0.60 0.96 1.60 10.94%
P/EPS 23.95 32.27 57.75 14.13 18.19 25.27 39.52 -28.36%
EY 4.18 3.10 1.73 7.08 5.50 3.96 2.53 39.71%
DY 1.66 1.77 0.00 3.77 1.88 1.91 0.00 -
P/NAPS 1.95 1.78 1.63 1.62 1.65 1.59 1.24 35.19%

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