[WCT] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -76.24%
YoY- -10.9%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,708,501 1,270,827 913,685 400,120 4,666,602 3,459,044 2,146,910 -14.08%
PBT 266,771 165,571 105,789 51,121 211,078 193,734 139,848 53.63%
Tax -47,949 -36,480 -30,653 -13,343 4,786 -3,724 1,341 -
NP 218,822 129,091 75,136 37,778 215,864 190,010 141,189 33.81%
-
NP to SH 150,331 99,264 68,702 34,948 147,098 114,549 81,176 50.63%
-
Tax Rate 17.97% 22.03% 28.98% 26.10% -2.27% 1.92% -0.96% -
Total Cost 1,489,679 1,141,736 838,549 362,342 4,450,738 3,269,034 2,005,721 -17.94%
-
Net Worth 1,261,007 1,220,136 1,241,981 1,240,850 1,285,931 1,261,449 1,291,614 -1.58%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 78,812 39,359 39,303 - 78,410 39,175 39,139 59.25%
Div Payout % 52.43% 39.65% 57.21% - 53.30% 34.20% 48.22% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,261,007 1,220,136 1,241,981 1,240,850 1,285,931 1,261,449 1,291,614 -1.58%
NOSH 788,129 787,184 786,064 785,348 784,104 783,508 782,796 0.45%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.81% 10.16% 8.22% 9.44% 4.63% 5.49% 6.58% -
ROE 11.92% 8.14% 5.53% 2.82% 11.44% 9.08% 6.28% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 216.78 161.44 116.24 50.95 595.15 441.48 274.26 -14.47%
EPS 19.08 12.61 8.74 4.45 18.76 14.62 10.37 49.98%
DPS 10.00 5.00 5.00 0.00 10.00 5.00 5.00 58.53%
NAPS 1.60 1.55 1.58 1.58 1.64 1.61 1.65 -2.02%
Adjusted Per Share Value based on latest NOSH - 785,348
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 109.53 81.47 58.58 25.65 299.18 221.76 137.64 -14.09%
EPS 9.64 6.36 4.40 2.24 9.43 7.34 5.20 50.73%
DPS 5.05 2.52 2.52 0.00 5.03 2.51 2.51 59.16%
NAPS 0.8084 0.7822 0.7962 0.7955 0.8244 0.8087 0.8281 -1.58%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.19 3.05 2.74 2.75 2.60 2.80 2.09 -
P/RPS 1.47 1.89 2.36 5.40 0.44 0.63 0.76 55.05%
P/EPS 16.72 24.19 31.35 61.80 13.86 19.15 20.15 -11.66%
EY 5.98 4.13 3.19 1.62 7.22 5.22 4.96 13.23%
DY 3.13 1.64 1.82 0.00 3.85 1.79 2.39 19.64%
P/NAPS 1.99 1.97 1.73 1.74 1.59 1.74 1.27 34.79%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 18/11/10 19/08/10 21/05/10 24/02/10 18/11/09 18/08/09 -
Price 2.89 3.02 2.82 2.57 2.65 2.66 2.62 -
P/RPS 1.33 1.87 2.43 5.04 0.45 0.60 0.96 24.20%
P/EPS 15.15 23.95 32.27 57.75 14.13 18.19 25.27 -28.83%
EY 6.60 4.18 3.10 1.73 7.08 5.50 3.96 40.44%
DY 3.46 1.66 1.77 0.00 3.77 1.88 1.91 48.44%
P/NAPS 1.81 1.95 1.78 1.63 1.62 1.65 1.59 8.99%

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