[WCT] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -75.88%
YoY- 7.07%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,560,354 1,180,182 738,383 341,570 1,538,589 1,053,524 691,548 71.60%
PBT 414,944 155,105 99,519 51,606 207,538 153,351 100,347 156.52%
Tax -69,241 -41,139 -22,757 -11,827 -41,044 -34,774 -22,746 109.33%
NP 345,703 113,966 76,762 39,779 166,494 118,577 77,601 169.52%
-
NP to SH 358,861 119,890 79,533 40,034 165,988 114,479 75,181 182.15%
-
Tax Rate 16.69% 26.52% 22.87% 22.92% 19.78% 22.68% 22.67% -
Total Cost 1,214,651 1,066,216 661,621 301,791 1,372,095 934,947 613,947 57.27%
-
Net Worth 1,794,040 1,548,818 1,546,474 1,521,617 1,469,273 1,417,969 1,380,712 18.98%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 66,096 30,730 30,684 - 76,273 40,055 39,904 39.77%
Div Payout % 18.42% 25.63% 38.58% - 45.95% 34.99% 53.08% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,794,040 1,548,818 1,546,474 1,521,617 1,469,273 1,417,969 1,380,712 18.98%
NOSH 944,232 819,480 818,240 813,699 802,881 801,112 798,099 11.80%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 22.16% 9.66% 10.40% 11.65% 10.82% 11.26% 11.22% -
ROE 20.00% 7.74% 5.14% 2.63% 11.30% 8.07% 5.45% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 165.25 144.02 90.24 41.98 191.63 131.51 86.65 53.48%
EPS 38.01 14.63 9.72 4.92 17.98 14.29 9.42 152.38%
DPS 7.00 3.75 3.75 0.00 9.50 5.00 5.00 25.01%
NAPS 1.90 1.89 1.89 1.87 1.83 1.77 1.73 6.41%
Adjusted Per Share Value based on latest NOSH - 813,699
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 100.03 75.66 47.34 21.90 98.64 67.54 44.34 71.58%
EPS 23.01 7.69 5.10 2.57 10.64 7.34 4.82 182.17%
DPS 4.24 1.97 1.97 0.00 4.89 2.57 2.56 39.77%
NAPS 1.1502 0.993 0.9914 0.9755 0.942 0.9091 0.8852 18.98%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.35 2.70 2.40 2.44 2.38 2.00 3.09 -
P/RPS 1.42 1.87 2.66 5.81 1.24 1.52 3.57 -45.76%
P/EPS 6.18 18.46 24.69 49.59 11.51 14.00 32.80 -66.96%
EY 16.17 5.42 4.05 2.02 8.69 7.15 3.05 202.51%
DY 2.98 1.39 1.56 0.00 3.99 2.50 1.62 49.85%
P/NAPS 1.24 1.43 1.27 1.30 1.30 1.13 1.79 -21.62%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 21/11/12 15/08/12 22/05/12 23/02/12 17/11/11 16/08/11 -
Price 2.20 2.71 2.48 2.21 2.69 2.38 2.87 -
P/RPS 1.33 1.88 2.75 5.26 1.40 1.81 3.31 -45.39%
P/EPS 5.79 18.52 25.51 44.92 13.01 16.66 30.47 -66.78%
EY 17.28 5.40 3.92 2.23 7.69 6.00 3.28 201.24%
DY 3.18 1.38 1.51 0.00 3.53 2.10 1.74 49.20%
P/NAPS 1.16 1.43 1.31 1.18 1.47 1.34 1.66 -21.16%

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