[WCT] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -3.38%
YoY- -55.94%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 4,097,769 4,666,602 4,664,140 4,093,413 3,857,649 3,808,997 3,435,720 12.47%
PBT 192,891 211,078 149,650 138,181 151,537 158,840 284,986 -22.92%
Tax -7,713 4,786 2,086 7,465 -3,603 -13,052 -33,457 -62.43%
NP 185,178 215,864 151,736 145,646 147,934 145,788 251,529 -18.48%
-
NP to SH 142,823 147,098 81,844 82,523 85,408 101,770 182,416 -15.06%
-
Tax Rate 4.00% -2.27% -1.39% -5.40% 2.38% 8.22% 11.74% -
Total Cost 3,912,591 4,450,738 4,512,404 3,947,767 3,709,715 3,663,209 3,184,191 14.73%
-
Net Worth 1,240,850 1,286,273 1,264,247 1,291,463 1,252,630 1,183,083 1,197,691 2.39%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 78,350 78,350 74,392 74,392 74,383 74,383 53,821 28.47%
Div Payout % 54.86% 53.26% 90.90% 90.15% 87.09% 73.09% 29.50% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,240,850 1,286,273 1,264,247 1,291,463 1,252,630 1,183,083 1,197,691 2.39%
NOSH 785,348 784,313 785,247 782,705 782,894 783,498 782,804 0.21%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 4.52% 4.63% 3.25% 3.56% 3.83% 3.83% 7.32% -
ROE 11.51% 11.44% 6.47% 6.39% 6.82% 8.60% 15.23% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 521.78 594.99 593.97 522.98 492.74 486.15 438.90 12.23%
EPS 18.19 18.76 10.42 10.54 10.91 12.99 23.30 -15.22%
DPS 10.00 10.00 9.50 9.50 9.50 9.49 6.88 28.34%
NAPS 1.58 1.64 1.61 1.65 1.60 1.51 1.53 2.16%
Adjusted Per Share Value based on latest NOSH - 782,705
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 262.71 299.18 299.02 262.43 247.31 244.20 220.26 12.47%
EPS 9.16 9.43 5.25 5.29 5.48 6.52 11.69 -15.01%
DPS 5.02 5.02 4.77 4.77 4.77 4.77 3.45 28.43%
NAPS 0.7955 0.8246 0.8105 0.828 0.8031 0.7585 0.7678 2.39%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.75 2.60 2.80 2.09 1.08 1.52 2.60 -
P/RPS 0.53 0.44 0.47 0.40 0.22 0.31 0.59 -6.90%
P/EPS 15.12 13.86 26.86 19.82 9.90 11.70 11.16 22.46%
EY 6.61 7.21 3.72 5.04 10.10 8.55 8.96 -18.37%
DY 3.64 3.85 3.39 4.55 8.80 6.25 2.64 23.90%
P/NAPS 1.74 1.59 1.74 1.27 0.68 1.01 1.70 1.56%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 24/02/10 18/11/09 18/08/09 21/05/09 26/02/09 13/11/08 -
Price 2.57 2.65 2.66 2.62 1.98 1.07 1.78 -
P/RPS 0.49 0.45 0.45 0.50 0.40 0.22 0.41 12.63%
P/EPS 14.13 14.13 25.52 24.85 18.15 8.24 7.64 50.72%
EY 7.08 7.08 3.92 4.02 5.51 12.14 13.09 -33.64%
DY 3.89 3.77 3.57 3.63 4.80 8.87 3.86 0.51%
P/NAPS 1.63 1.62 1.65 1.59 1.24 0.71 1.16 25.48%

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