[WCT] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -75.13%
YoY- 6.99%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,538,589 1,053,524 691,548 315,614 1,708,501 1,270,827 913,685 41.40%
PBT 207,538 153,351 100,347 49,548 266,771 165,571 105,789 56.52%
Tax -41,044 -34,774 -22,746 -11,256 -47,949 -36,480 -30,653 21.41%
NP 166,494 118,577 77,601 38,292 218,822 129,091 75,136 69.72%
-
NP to SH 165,988 114,479 75,181 37,392 150,331 99,264 68,702 79.76%
-
Tax Rate 19.78% 22.68% 22.67% 22.72% 17.97% 22.03% 28.98% -
Total Cost 1,372,095 934,947 613,947 277,322 1,489,679 1,141,736 838,549 38.73%
-
Net Worth 1,469,273 1,417,969 1,380,712 1,349,605 1,261,007 1,220,136 1,241,981 11.82%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 76,273 40,055 39,904 - 78,812 39,359 39,303 55.39%
Div Payout % 45.95% 34.99% 53.08% - 52.43% 39.65% 57.21% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,469,273 1,417,969 1,380,712 1,349,605 1,261,007 1,220,136 1,241,981 11.82%
NOSH 802,881 801,112 798,099 793,885 788,129 787,184 786,064 1.41%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.82% 11.26% 11.22% 12.13% 12.81% 10.16% 8.22% -
ROE 11.30% 8.07% 5.45% 2.77% 11.92% 8.14% 5.53% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 191.63 131.51 86.65 39.76 216.78 161.44 116.24 39.42%
EPS 17.98 14.29 9.42 4.71 19.08 12.61 8.74 61.54%
DPS 9.50 5.00 5.00 0.00 10.00 5.00 5.00 53.22%
NAPS 1.83 1.77 1.73 1.70 1.60 1.55 1.58 10.25%
Adjusted Per Share Value based on latest NOSH - 793,885
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 98.64 67.54 44.34 20.23 109.53 81.47 58.58 41.40%
EPS 10.64 7.34 4.82 2.40 9.64 6.36 4.40 79.87%
DPS 4.89 2.57 2.56 0.00 5.05 2.52 2.52 55.38%
NAPS 0.942 0.9091 0.8852 0.8652 0.8084 0.7822 0.7962 11.82%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.38 2.00 3.09 3.04 3.19 3.05 2.74 -
P/RPS 1.24 1.52 3.57 7.65 1.47 1.89 2.36 -34.80%
P/EPS 11.51 14.00 32.80 64.54 16.72 24.19 31.35 -48.63%
EY 8.69 7.15 3.05 1.55 5.98 4.13 3.19 94.69%
DY 3.99 2.50 1.62 0.00 3.13 1.64 1.82 68.51%
P/NAPS 1.30 1.13 1.79 1.79 1.99 1.97 1.73 -17.30%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 17/11/11 16/08/11 26/05/11 25/02/11 18/11/10 19/08/10 -
Price 2.69 2.38 2.87 3.04 2.89 3.02 2.82 -
P/RPS 1.40 1.81 3.31 7.65 1.33 1.87 2.43 -30.69%
P/EPS 13.01 16.66 30.47 64.54 15.15 23.95 32.27 -45.33%
EY 7.69 6.00 3.28 1.55 6.60 4.18 3.10 82.94%
DY 3.53 2.10 1.74 0.00 3.46 1.66 1.77 58.24%
P/NAPS 1.47 1.34 1.66 1.79 1.81 1.95 1.78 -11.94%

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