[WCT] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 44.57%
YoY- 35.75%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 361,976 375,934 315,614 437,674 357,142 513,565 400,120 -6.45%
PBT 53,004 50,799 49,548 94,317 59,782 54,668 51,121 2.43%
Tax -12,028 -11,490 -11,256 -11,469 -5,827 -17,310 -13,343 -6.67%
NP 40,976 39,309 38,292 82,848 53,955 37,358 37,778 5.56%
-
NP to SH 39,298 37,789 37,392 44,184 30,562 33,754 34,948 8.12%
-
Tax Rate 22.69% 22.62% 22.72% 12.16% 9.75% 31.66% 26.10% -
Total Cost 321,000 336,625 277,322 354,826 303,187 476,207 362,342 -7.75%
-
Net Worth 1,428,284 1,388,003 1,349,605 790,377 1,220,904 1,243,154 1,240,850 9.82%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 40,115 - 39,518 - 39,340 - -
Div Payout % - 106.16% - 89.44% - 116.55% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,428,284 1,388,003 1,349,605 790,377 1,220,904 1,243,154 1,240,850 9.82%
NOSH 806,940 802,314 793,885 790,377 787,680 786,806 785,348 1.82%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.32% 10.46% 12.13% 18.93% 15.11% 7.27% 9.44% -
ROE 2.75% 2.72% 2.77% 5.59% 2.50% 2.72% 2.82% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 44.86 46.86 39.76 55.38 45.34 65.27 50.95 -8.12%
EPS 4.87 4.71 4.71 5.59 3.88 4.29 4.45 6.19%
DPS 0.00 5.00 0.00 5.00 0.00 5.00 0.00 -
NAPS 1.77 1.73 1.70 1.00 1.55 1.58 1.58 7.85%
Adjusted Per Share Value based on latest NOSH - 790,377
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 23.21 24.10 20.23 28.06 22.90 32.92 25.65 -6.44%
EPS 2.52 2.42 2.40 2.83 1.96 2.16 2.24 8.16%
DPS 0.00 2.57 0.00 2.53 0.00 2.52 0.00 -
NAPS 0.9157 0.8899 0.8652 0.5067 0.7827 0.797 0.7955 9.82%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.00 3.09 3.04 3.19 3.05 2.74 2.75 -
P/RPS 4.46 6.59 7.65 5.76 6.73 4.20 5.40 -11.96%
P/EPS 41.07 65.61 64.54 57.06 78.61 63.87 61.80 -23.82%
EY 2.44 1.52 1.55 1.75 1.27 1.57 1.62 31.36%
DY 0.00 1.62 0.00 1.57 0.00 1.82 0.00 -
P/NAPS 1.13 1.79 1.79 3.19 1.97 1.73 1.74 -24.98%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 16/08/11 26/05/11 25/02/11 18/11/10 19/08/10 21/05/10 -
Price 2.38 2.87 3.04 2.89 3.02 2.82 2.57 -
P/RPS 5.31 6.13 7.65 5.22 6.66 4.32 5.04 3.53%
P/EPS 48.87 60.93 64.54 51.70 77.84 65.73 57.75 -10.52%
EY 2.05 1.64 1.55 1.93 1.28 1.52 1.73 11.96%
DY 0.00 1.74 0.00 1.73 0.00 1.77 0.00 -
P/NAPS 1.34 1.66 1.79 2.89 1.95 1.78 1.63 -12.23%

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