[WCT] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 0.62%
YoY- 8.03%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,795,433 1,709,729 1,560,354 1,665,247 1,585,424 1,564,545 1,538,589 10.85%
PBT 444,356 428,693 414,944 209,292 206,710 209,596 207,538 66.19%
Tax -80,077 -80,937 -69,241 -47,409 -41,055 -41,615 -41,044 56.20%
NP 364,279 347,756 345,703 161,883 165,655 167,981 166,494 68.61%
-
NP to SH 379,188 362,009 358,861 171,399 170,340 168,630 165,988 73.54%
-
Tax Rate 18.02% 18.88% 16.69% 22.65% 19.86% 19.85% 19.78% -
Total Cost 1,431,154 1,361,973 1,214,651 1,503,364 1,419,769 1,396,564 1,372,095 2.85%
-
Net Worth 2,129,520 1,971,131 1,812,078 821,934 822,895 813,699 807,138 91.04%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 69,055 61,692 61,692 67,179 67,179 76,436 76,436 -6.55%
Div Payout % 18.21% 17.04% 17.19% 39.19% 39.44% 45.33% 46.05% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 2,129,520 1,971,131 1,812,078 821,934 822,895 813,699 807,138 91.04%
NOSH 1,092,061 1,016,047 948,732 821,934 822,895 813,699 807,138 22.35%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 20.29% 20.34% 22.16% 9.72% 10.45% 10.74% 10.82% -
ROE 17.81% 18.37% 19.80% 20.85% 20.70% 20.72% 20.57% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 164.41 168.27 164.47 202.60 192.66 192.28 190.62 -9.39%
EPS 34.72 35.63 37.83 20.85 20.70 20.72 20.57 41.80%
DPS 6.32 6.07 6.50 8.25 8.25 9.50 9.50 -23.81%
NAPS 1.95 1.94 1.91 1.00 1.00 1.00 1.00 56.14%
Adjusted Per Share Value based on latest NOSH - 821,934
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 119.84 114.12 104.15 111.15 105.83 104.43 102.70 10.84%
EPS 25.31 24.16 23.95 11.44 11.37 11.26 11.08 73.53%
DPS 4.61 4.12 4.12 4.48 4.48 5.10 5.10 -6.51%
NAPS 1.4214 1.3157 1.2095 0.5486 0.5493 0.5431 0.5388 91.03%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.49 2.38 2.35 2.70 2.40 2.44 2.38 -
P/RPS 1.51 1.41 1.43 1.33 1.25 1.27 1.25 13.43%
P/EPS 7.17 6.68 6.21 12.95 11.59 11.77 11.57 -27.33%
EY 13.94 14.97 16.10 7.72 8.63 8.49 8.64 37.60%
DY 2.54 2.55 2.77 3.06 3.44 3.89 3.99 -26.01%
P/NAPS 1.28 1.23 1.23 2.70 2.40 2.44 2.38 -33.89%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 22/05/13 25/02/13 21/11/12 15/08/12 22/05/12 23/02/12 -
Price 2.37 2.64 2.20 2.71 2.48 2.21 2.69 -
P/RPS 1.44 1.57 1.34 1.34 1.29 1.15 1.41 1.41%
P/EPS 6.83 7.41 5.82 13.00 11.98 10.66 13.08 -35.18%
EY 14.65 13.50 17.19 7.69 8.35 9.38 7.64 54.40%
DY 2.67 2.30 2.96 3.04 3.33 4.30 3.53 -16.99%
P/NAPS 1.22 1.36 1.15 2.71 2.48 2.21 2.69 -40.99%

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