[WCT] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -2.61%
YoY- 42.31%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 4,093,413 3,857,649 3,808,997 3,435,720 3,325,156 3,151,279 2,781,701 29.40%
PBT 138,181 151,537 158,840 284,986 313,187 313,862 283,530 -38.09%
Tax 7,465 -3,603 -13,052 -33,457 -41,336 -55,620 -54,404 -
NP 145,646 147,934 145,788 251,529 271,851 258,242 229,126 -26.09%
-
NP to SH 82,523 85,408 101,770 182,416 187,311 176,264 147,862 -32.23%
-
Tax Rate -5.40% 2.38% 8.22% 11.74% 13.20% 17.72% 19.19% -
Total Cost 3,947,767 3,709,715 3,663,209 3,184,191 3,053,305 2,893,037 2,552,575 33.77%
-
Net Worth 1,291,463 1,252,630 1,183,083 1,197,691 1,189,419 1,123,767 653,147 57.60%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 74,392 74,383 74,383 53,821 76,767 54,537 54,537 23.01%
Div Payout % 90.15% 87.09% 73.09% 29.50% 40.98% 30.94% 36.88% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,291,463 1,252,630 1,183,083 1,197,691 1,189,419 1,123,767 653,147 57.60%
NOSH 782,705 782,894 783,498 782,804 782,513 754,206 338,966 74.78%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.56% 3.83% 3.83% 7.32% 8.18% 8.19% 8.24% -
ROE 6.39% 6.82% 8.60% 15.23% 15.75% 15.69% 22.64% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 522.98 492.74 486.15 438.90 424.93 417.83 851.78 -27.78%
EPS 10.54 10.91 12.99 23.30 23.94 23.37 45.28 -62.19%
DPS 9.50 9.50 9.49 6.88 9.81 7.23 16.70 -31.36%
NAPS 1.65 1.60 1.51 1.53 1.52 1.49 2.00 -12.04%
Adjusted Per Share Value based on latest NOSH - 782,804
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 262.43 247.31 244.20 220.26 213.18 202.03 178.34 29.40%
EPS 5.29 5.48 6.52 11.69 12.01 11.30 9.48 -32.24%
DPS 4.77 4.77 4.77 3.45 4.92 3.50 3.50 22.94%
NAPS 0.828 0.8031 0.7585 0.7678 0.7625 0.7204 0.4187 57.61%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.09 1.08 1.52 2.60 3.06 3.84 4.18 -
P/RPS 0.40 0.22 0.31 0.59 0.72 0.92 0.49 -12.66%
P/EPS 19.82 9.90 11.70 11.16 12.78 16.43 9.23 66.52%
EY 5.04 10.10 8.55 8.96 7.82 6.09 10.83 -39.97%
DY 4.55 8.80 6.25 2.64 3.21 1.88 4.00 8.97%
P/NAPS 1.27 0.68 1.01 1.70 2.01 2.58 2.09 -28.28%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 21/05/09 26/02/09 13/11/08 14/08/08 15/05/08 05/03/08 -
Price 2.62 1.98 1.07 1.78 3.10 3.52 3.74 -
P/RPS 0.50 0.40 0.22 0.41 0.73 0.84 0.44 8.90%
P/EPS 24.85 18.15 8.24 7.64 12.95 15.06 8.26 108.53%
EY 4.02 5.51 12.14 13.09 7.72 6.64 12.11 -52.08%
DY 3.63 4.80 8.87 3.86 3.16 2.05 4.47 -12.96%
P/NAPS 1.59 1.24 0.71 1.16 2.04 2.36 1.87 -10.25%

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