[WCT] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 2.77%
YoY- 11.37%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,564,545 1,538,589 1,491,198 1,486,364 1,623,995 1,708,501 2,478,385 -26.39%
PBT 209,596 207,538 247,668 254,446 258,315 259,888 182,915 9.49%
Tax -41,615 -41,044 -46,243 -40,042 -45,862 -47,949 -27,970 30.29%
NP 167,981 166,494 201,425 214,404 212,453 211,939 154,945 5.52%
-
NP to SH 168,630 165,988 158,663 149,927 145,892 143,448 131,813 17.82%
-
Tax Rate 19.85% 19.78% 18.67% 15.74% 17.75% 18.45% 15.29% -
Total Cost 1,396,564 1,372,095 1,289,773 1,271,960 1,411,542 1,496,562 2,323,440 -28.75%
-
Net Worth 813,699 807,138 1,428,284 1,388,003 1,349,605 790,377 1,220,904 -23.68%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 76,436 76,436 79,634 79,634 78,859 78,859 78,555 -1.80%
Div Payout % 45.33% 46.05% 50.19% 53.12% 54.05% 54.97% 59.60% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 813,699 807,138 1,428,284 1,388,003 1,349,605 790,377 1,220,904 -23.68%
NOSH 813,699 807,138 806,940 802,314 793,885 790,377 787,680 2.18%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 10.74% 10.82% 13.51% 14.42% 13.08% 12.40% 6.25% -
ROE 20.72% 20.57% 11.11% 10.80% 10.81% 18.15% 10.80% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 192.28 190.62 184.80 185.26 204.56 216.16 314.64 -27.96%
EPS 20.72 20.57 19.66 18.69 18.38 18.15 16.73 15.31%
DPS 9.50 9.50 9.87 10.00 10.00 10.00 10.00 -3.35%
NAPS 1.00 1.00 1.77 1.73 1.70 1.00 1.55 -25.31%
Adjusted Per Share Value based on latest NOSH - 802,314
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 100.30 98.64 95.60 95.29 104.11 109.53 158.89 -26.39%
EPS 10.81 10.64 10.17 9.61 9.35 9.20 8.45 17.82%
DPS 4.90 4.90 5.11 5.11 5.06 5.06 5.04 -1.85%
NAPS 0.5217 0.5175 0.9157 0.8899 0.8652 0.5067 0.7827 -23.67%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.44 2.38 2.00 3.09 3.04 3.19 3.05 -
P/RPS 1.27 1.25 1.08 1.67 1.49 1.48 0.97 19.66%
P/EPS 11.77 11.57 10.17 16.54 16.54 17.58 18.23 -25.27%
EY 8.49 8.64 9.83 6.05 6.05 5.69 5.49 33.69%
DY 3.89 3.99 4.93 3.24 3.29 3.13 3.28 12.03%
P/NAPS 2.44 2.38 1.13 1.79 1.79 3.19 1.97 15.31%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 23/02/12 17/11/11 16/08/11 26/05/11 25/02/11 18/11/10 -
Price 2.21 2.69 2.38 2.87 3.04 2.89 3.02 -
P/RPS 1.15 1.41 1.29 1.55 1.49 1.34 0.96 12.78%
P/EPS 10.66 13.08 12.10 15.36 16.54 15.92 18.05 -29.58%
EY 9.38 7.64 8.26 6.51 6.05 6.28 5.54 42.01%
DY 4.30 3.53 4.15 3.48 3.29 3.46 3.31 19.03%
P/NAPS 2.21 2.69 1.34 1.66 1.79 2.89 1.95 8.69%

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