[WCT] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 219.93%
YoY- -29.44%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,207,558 1,312,134 1,177,957 968,953 1,205,096 741,407 942,193 17.93%
PBT 17,344 53,886 70,540 69,308 -44,084 42,417 83,896 -64.93%
Tax 8,510 -5,065 2,185 -844 5,810 314 -8,883 -
NP 25,854 48,821 72,725 68,464 -38,274 42,731 75,013 -50.74%
-
NP to SH 32,549 33,373 41,953 39,223 -32,705 34,052 44,838 -19.18%
-
Tax Rate -49.07% 9.40% -3.10% 1.22% - -0.74% 10.59% -
Total Cost 1,181,704 1,263,313 1,105,232 900,489 1,243,370 698,676 867,180 22.84%
-
Net Worth 1,286,273 1,264,247 1,291,463 1,252,630 1,183,083 1,197,691 1,189,419 5.34%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 39,215 - 39,135 - 35,257 - 39,125 0.15%
Div Payout % 120.48% - 93.28% - 0.00% - 87.26% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,286,273 1,264,247 1,291,463 1,252,630 1,183,083 1,197,691 1,189,419 5.34%
NOSH 784,313 785,247 782,705 782,894 783,498 782,804 782,513 0.15%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.14% 3.72% 6.17% 7.07% -3.18% 5.76% 7.96% -
ROE 2.53% 2.64% 3.25% 3.13% -2.76% 2.84% 3.77% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 153.96 167.10 150.50 123.77 153.81 94.71 120.41 17.75%
EPS 4.15 4.25 5.36 5.01 -4.18 4.35 5.73 -19.30%
DPS 5.00 0.00 5.00 0.00 4.50 0.00 5.00 0.00%
NAPS 1.64 1.61 1.65 1.60 1.51 1.53 1.52 5.18%
Adjusted Per Share Value based on latest NOSH - 782,894
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 77.42 84.12 75.52 62.12 77.26 47.53 60.40 17.94%
EPS 2.09 2.14 2.69 2.51 -2.10 2.18 2.87 -19.01%
DPS 2.51 0.00 2.51 0.00 2.26 0.00 2.51 0.00%
NAPS 0.8246 0.8105 0.828 0.8031 0.7585 0.7678 0.7625 5.34%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.60 2.80 2.09 1.08 1.52 2.60 3.06 -
P/RPS 1.69 1.68 1.39 0.87 0.99 2.75 2.54 -23.72%
P/EPS 62.65 65.88 38.99 21.56 -36.41 59.77 53.40 11.20%
EY 1.60 1.52 2.56 4.64 -2.75 1.67 1.87 -9.84%
DY 1.92 0.00 2.39 0.00 2.96 0.00 1.63 11.50%
P/NAPS 1.59 1.74 1.27 0.68 1.01 1.70 2.01 -14.43%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 18/11/09 18/08/09 21/05/09 26/02/09 13/11/08 14/08/08 -
Price 2.65 2.66 2.62 1.98 1.07 1.78 3.10 -
P/RPS 1.72 1.59 1.74 1.60 0.70 1.88 2.57 -23.43%
P/EPS 63.86 62.59 48.88 39.52 -25.63 40.92 54.10 11.65%
EY 1.57 1.60 2.05 2.53 -3.90 2.44 1.85 -10.33%
DY 1.89 0.00 1.91 0.00 4.21 0.00 1.61 11.24%
P/NAPS 1.62 1.65 1.59 1.24 0.71 1.16 2.04 -14.20%

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