[WCT] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 79.73%
YoY- 44.54%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,478,385 3,433,377 4,097,769 4,666,602 4,664,140 4,093,413 3,857,649 -25.52%
PBT 182,915 177,019 192,891 211,078 149,650 138,181 151,537 13.35%
Tax -27,970 -27,208 -7,713 4,786 2,086 7,465 -3,603 291.57%
NP 154,945 149,811 185,178 215,864 151,736 145,646 147,934 3.13%
-
NP to SH 131,813 134,624 142,823 147,098 81,844 82,523 85,408 33.51%
-
Tax Rate 15.29% 15.37% 4.00% -2.27% -1.39% -5.40% 2.38% -
Total Cost 2,323,440 3,283,566 3,912,591 4,450,738 4,512,404 3,947,767 3,709,715 -26.77%
-
Net Worth 1,220,904 1,243,154 1,240,850 1,286,273 1,264,247 1,291,463 1,252,630 -1.69%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 78,555 78,555 78,350 78,350 74,392 74,392 74,383 3.70%
Div Payout % 59.60% 58.35% 54.86% 53.26% 90.90% 90.15% 87.09% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,220,904 1,243,154 1,240,850 1,286,273 1,264,247 1,291,463 1,252,630 -1.69%
NOSH 787,680 786,806 785,348 784,313 785,247 782,705 782,894 0.40%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.25% 4.36% 4.52% 4.63% 3.25% 3.56% 3.83% -
ROE 10.80% 10.83% 11.51% 11.44% 6.47% 6.39% 6.82% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 314.64 436.37 521.78 594.99 593.97 522.98 492.74 -25.82%
EPS 16.73 17.11 18.19 18.76 10.42 10.54 10.91 32.94%
DPS 10.00 10.00 10.00 10.00 9.50 9.50 9.50 3.47%
NAPS 1.55 1.58 1.58 1.64 1.61 1.65 1.60 -2.09%
Adjusted Per Share Value based on latest NOSH - 784,313
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 158.89 220.11 262.71 299.18 299.02 262.43 247.31 -25.52%
EPS 8.45 8.63 9.16 9.43 5.25 5.29 5.48 33.43%
DPS 5.04 5.04 5.02 5.02 4.77 4.77 4.77 3.73%
NAPS 0.7827 0.797 0.7955 0.8246 0.8105 0.828 0.8031 -1.69%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.05 2.74 2.75 2.60 2.80 2.09 1.08 -
P/RPS 0.97 0.63 0.53 0.44 0.47 0.40 0.22 168.64%
P/EPS 18.23 16.01 15.12 13.86 26.86 19.82 9.90 50.17%
EY 5.49 6.24 6.61 7.21 3.72 5.04 10.10 -33.37%
DY 3.28 3.65 3.64 3.85 3.39 4.55 8.80 -48.17%
P/NAPS 1.97 1.73 1.74 1.59 1.74 1.27 0.68 103.09%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 19/08/10 21/05/10 24/02/10 18/11/09 18/08/09 21/05/09 -
Price 3.02 2.82 2.57 2.65 2.66 2.62 1.98 -
P/RPS 0.96 0.65 0.49 0.45 0.45 0.50 0.40 79.16%
P/EPS 18.05 16.48 14.13 14.13 25.52 24.85 18.15 -0.36%
EY 5.54 6.07 7.08 7.08 3.92 4.02 5.51 0.36%
DY 3.31 3.55 3.89 3.77 3.57 3.63 4.80 -21.92%
P/NAPS 1.95 1.78 1.63 1.62 1.65 1.59 1.24 35.19%

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