[WCT] QoQ 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- -20.45%
YoY- -1.99%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 513,565 400,120 1,207,558 1,312,134 1,177,957 968,953 1,205,096 -43.45%
PBT 54,668 51,121 17,344 53,886 70,540 69,308 -44,084 -
Tax -17,310 -13,343 8,510 -5,065 2,185 -844 5,810 -
NP 37,358 37,778 25,854 48,821 72,725 68,464 -38,274 -
-
NP to SH 33,754 34,948 32,549 33,373 41,953 39,223 -32,705 -
-
Tax Rate 31.66% 26.10% -49.07% 9.40% -3.10% 1.22% - -
Total Cost 476,207 362,342 1,181,704 1,263,313 1,105,232 900,489 1,243,370 -47.35%
-
Net Worth 1,243,154 1,240,850 1,286,273 1,264,247 1,291,463 1,252,630 1,183,083 3.36%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 39,340 - 39,215 - 39,135 - 35,257 7.60%
Div Payout % 116.55% - 120.48% - 93.28% - 0.00% -
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 1,243,154 1,240,850 1,286,273 1,264,247 1,291,463 1,252,630 1,183,083 3.36%
NOSH 786,806 785,348 784,313 785,247 782,705 782,894 783,498 0.28%
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 7.27% 9.44% 2.14% 3.72% 6.17% 7.07% -3.18% -
ROE 2.72% 2.82% 2.53% 2.64% 3.25% 3.13% -2.76% -
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 65.27 50.95 153.96 167.10 150.50 123.77 153.81 -43.61%
EPS 4.29 4.45 4.15 4.25 5.36 5.01 -4.18 -
DPS 5.00 0.00 5.00 0.00 5.00 0.00 4.50 7.29%
NAPS 1.58 1.58 1.64 1.61 1.65 1.60 1.51 3.07%
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 32.92 25.65 77.42 84.12 75.52 62.12 77.26 -43.46%
EPS 2.16 2.24 2.09 2.14 2.69 2.51 -2.10 -
DPS 2.52 0.00 2.51 0.00 2.51 0.00 2.26 7.55%
NAPS 0.797 0.7955 0.8246 0.8105 0.828 0.8031 0.7585 3.36%
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 4.20 5.40 1.69 1.68 1.39 0.87 0.99 162.75%
P/EPS 63.87 61.80 62.65 65.88 38.99 21.56 -36.41 -
EY 1.57 1.62 1.60 1.52 2.56 4.64 -2.75 -
DY 1.82 0.00 1.92 0.00 2.39 0.00 2.96 -27.75%
P/NAPS 1.73 1.74 1.59 1.74 1.27 0.68 1.01 43.29%
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 4.32 5.04 1.72 1.59 1.74 1.60 0.70 237.57%
P/EPS 65.73 57.75 63.86 62.59 48.88 39.52 -25.63 -
EY 1.52 1.73 1.57 1.60 2.05 2.53 -3.90 -
DY 1.77 0.00 1.89 0.00 1.91 0.00 4.21 -43.96%
P/NAPS 1.78 1.63 1.62 1.65 1.59 1.24 0.71 84.85%

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