[WCT] QoQ TTM Result on 31-Dec-2011 [#4]

Stock

[WCT] WCT HOLDINGS BERHAD

Announcement Date

23-Feb-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Dec-2011 [#4]

Profit Trend

QoQ- 4.62%

YoY- 15.71%

Quarter Report

WCT-4th Qtr-31 Dec 2011 -FS-Notes.pdf

Latest QR

Upcoming QR

WCT's Result

WCT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
TTM Result
Revenue	1,665,247	1,585,424	1,564,545	1,538,589	1,491,198	1,486,364	1,623,995	1.68%
YoY %	5.03%	1.33%	1.69%	3.18%	0.33%	-8.47%	-	-
Horiz. %	102.54%	97.62%	96.34%	94.74%	91.82%	91.53%	100.00%	-
PBT	209,292	206,710	209,596	207,538	247,668	254,446	258,315	-13.05%
YoY %	1.25%	-1.38%	0.99%	-16.20%	-2.66%	-1.50%	-	-
Horiz. %	81.02%	80.02%	81.14%	80.34%	95.88%	98.50%	100.00%	-
Tax	-47,409	-41,055	-41,615	-41,044	-46,243	-40,042	-45,862	2.23%
YoY %	-15.48%	1.35%	-1.39%	11.24%	-15.49%	12.69%	-	-
Horiz. %	103.37%	89.52%	90.74%	89.49%	100.83%	87.31%	100.00%	-
NP	161,883	165,655	167,981	166,494	201,425	214,404	212,453	-16.53%
YoY %	-2.28%	-1.38%	0.89%	-17.34%	-6.05%	0.92%	-	-
Horiz. %	76.20%	77.97%	79.07%	78.37%	94.81%	100.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	171,399	170,340	168,630	165,988	158,663	149,927	145,892	11.30%
YoY %	0.62%	1.01%	1.59%	4.62%	5.83%	2.77%	-	-
Horiz. %	117.48%	116.76%	115.59%	113.77%	108.75%	102.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.65%	19.86%	19.85%	19.78%	18.67%	15.74%	17.75%	-
YoY %	14.05%	0.05%	0.35%	5.95%	18.61%	-11.32%	-	-
Horiz. %	127.61%	111.89%	111.83%	111.44%	105.18%	88.68%	100.00%	-
Total Cost	1,503,364	1,419,769	1,396,564	1,372,095	1,289,773	1,271,960	1,411,542	4.27%
YoY %	5.89%	1.66%	1.78%	6.38%	1.40%	-9.89%	-	-
Horiz. %	106.51%	100.58%	98.94%	97.21%	91.37%	90.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	821,934	822,895	813,699	807,138	1,428,284	1,388,003	1,349,605	-28.08%
YoY %	-0.12%	1.13%	0.81%	-43.49%	2.90%	2.85%	-	-
Horiz. %	60.90%	60.97%	60.29%	59.81%	105.83%	102.85%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	67,179	67,179	76,436	76,436	79,634	79,634	78,859	-10.10%
YoY %	0.00%	-12.11%	0.00%	-4.02%	0.00%	0.98%	-	-
Horiz. %	85.19%	85.19%	96.93%	96.93%	100.98%	100.98%	100.00%	-
Div Payout %	39.19%	39.44%	45.33%	46.05%	50.19%	53.12%	54.05%	-
YoY %	-0.63%	-12.99%	-1.56%	-8.25%	-5.52%	-1.72%	-	-
Horiz. %	72.51%	72.97%	83.87%	85.20%	92.86%	98.28%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	821,934	822,895	813,699	807,138	1,428,284	1,388,003	1,349,605	-28.08%
YoY %	-0.12%	1.13%	0.81%	-43.49%	2.90%	2.85%	-	-
Horiz. %	60.90%	60.97%	60.29%	59.81%	105.83%	102.85%	100.00%	-
NOSH	821,934	822,895	813,699	807,138	806,940	802,314	793,885	2.33%
YoY %	-0.12%	1.13%	0.81%	0.02%	0.58%	1.06%	-	-
Horiz. %	103.53%	103.65%	102.50%	101.67%	101.64%	101.06%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	9.72%	10.45%	10.74%	10.82%	13.51%	14.42%	13.08%	-
YoY %	-6.99%	-2.70%	-0.74%	-19.91%	-6.31%	10.24%	-	-
Horiz. %	74.31%	79.89%	82.11%	82.72%	103.29%	110.24%	100.00%	-
ROE	20.85%	20.70%	20.72%	20.57%	11.11%	10.80%	10.81%	-
YoY %	0.72%	-0.10%	0.73%	85.15%	2.87%	-0.09%	-	-
Horiz. %	192.88%	191.49%	191.67%	190.29%	102.78%	99.91%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	202.60	192.66	192.28	190.62	184.80	185.26	204.56	-0.63%
YoY %	5.16%	0.20%	0.87%	3.15%	-0.25%	-9.43%	-	-
Horiz. %	99.04%	94.18%	94.00%	93.19%	90.34%	90.57%	100.00%	-
EPS	20.85	20.70	20.72	20.57	19.66	18.69	18.38	8.74%
YoY %	0.72%	-0.10%	0.73%	4.63%	5.19%	1.69%	-	-
Horiz. %	113.44%	112.62%	112.73%	111.92%	106.96%	101.69%	100.00%	-
DPS	8.25	8.25	9.50	9.50	9.87	10.00	10.00	-12.00%
YoY %	0.00%	-13.16%	0.00%	-3.75%	-1.30%	0.00%	-	-
Horiz. %	82.50%	82.50%	95.00%	95.00%	98.70%	100.00%	100.00%	-
NAPS	1.00	1.00	1.00	1.00	1.77	1.73	1.70	-29.72%
YoY %	0.00%	0.00%	0.00%	-43.50%	2.31%	1.76%	-	-
Horiz. %	58.82%	58.82%	58.82%	58.82%	104.12%	101.76%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 807,138
RPS	106.76	101.64	100.30	98.64	95.60	95.29	104.11	1.68%
YoY %	5.04%	1.34%	1.68%	3.18%	0.33%	-8.47%	-	-
Horiz. %	102.55%	97.63%	96.34%	94.75%	91.83%	91.53%	100.00%	-
EPS	10.99	10.92	10.81	10.64	10.17	9.61	9.35	11.34%
YoY %	0.64%	1.02%	1.60%	4.62%	5.83%	2.78%	-	-
Horiz. %	117.54%	116.79%	115.61%	113.80%	108.77%	102.78%	100.00%	-
DPS	4.31	4.31	4.90	4.90	5.11	5.11	5.06	-10.11%
YoY %	0.00%	-12.04%	0.00%	-4.11%	0.00%	0.99%	-	-
Horiz. %	85.18%	85.18%	96.84%	96.84%	100.99%	100.99%	100.00%	-
NAPS	0.5269	0.5276	0.5217	0.5175	0.9157	0.8899	0.8652	-28.08%
YoY %	-0.13%	1.13%	0.81%	-43.49%	2.90%	2.85%	-	-
Horiz. %	60.90%	60.98%	60.30%	59.81%	105.84%	102.85%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	2.70	2.40	2.44	2.38	2.00	3.09	3.04	-
P/RPS	1.33	1.25	1.27	1.25	1.08	1.67	1.49	-7.27%
YoY %	6.40%	-1.57%	1.60%	15.74%	-35.33%	12.08%	-	-
Horiz. %	89.26%	83.89%	85.23%	83.89%	72.48%	112.08%	100.00%	-
P/EPS	12.95	11.59	11.77	11.57	10.17	16.54	16.54	-15.01%
YoY %	11.73%	-1.53%	1.73%	13.77%	-38.51%	0.00%	-	-
Horiz. %	78.30%	70.07%	71.16%	69.95%	61.49%	100.00%	100.00%	-
EY	7.72	8.63	8.49	8.64	9.83	6.05	6.05	17.59%
YoY %	-10.54%	1.65%	-1.74%	-12.11%	62.48%	0.00%	-	-
Horiz. %	127.60%	142.64%	140.33%	142.81%	162.48%	100.00%	100.00%	-
DY	3.06	3.44	3.89	3.99	4.93	3.24	3.29	-4.70%
YoY %	-11.05%	-11.57%	-2.51%	-19.07%	52.16%	-1.52%	-	-
Horiz. %	93.01%	104.56%	118.24%	121.28%	149.85%	98.48%	100.00%	-
P/NAPS	2.70	2.40	2.44	2.38	1.13	1.79	1.79	31.42%
YoY %	12.50%	-1.64%	2.52%	110.62%	-36.87%	0.00%	-	-
Horiz. %	150.84%	134.08%	136.31%	132.96%	63.13%	100.00%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	21/11/12	15/08/12	22/05/12	23/02/12	17/11/11	16/08/11	26/05/11	-
Price	2.71	2.48	2.21	2.69	2.38	2.87	3.04	-
P/RPS	1.34	1.29	1.15	1.41	1.29	1.55	1.49	-6.81%
YoY %	3.88%	12.17%	-18.44%	9.30%	-16.77%	4.03%	-	-
Horiz. %	89.93%	86.58%	77.18%	94.63%	86.58%	104.03%	100.00%	-
P/EPS	13.00	11.98	10.66	13.08	12.10	15.36	16.54	-14.79%
YoY %	8.51%	12.38%	-18.50%	8.10%	-21.22%	-7.13%	-	-
Horiz. %	78.60%	72.43%	64.45%	79.08%	73.16%	92.87%	100.00%	-
EY	7.69	8.35	9.38	7.64	8.26	6.51	6.05	17.28%
YoY %	-7.90%	-10.98%	22.77%	-7.51%	26.88%	7.60%	-	-
Horiz. %	127.11%	138.02%	155.04%	126.28%	136.53%	107.60%	100.00%	-
DY	3.04	3.33	4.30	3.53	4.15	3.48	3.29	-5.11%
YoY %	-8.71%	-22.56%	21.81%	-14.94%	19.25%	5.78%	-	-
Horiz. %	92.40%	101.22%	130.70%	107.29%	126.14%	105.78%	100.00%	-
P/NAPS	2.71	2.48	2.21	2.69	1.34	1.66	1.79	31.74%
YoY %	9.27%	12.22%	-17.84%	100.75%	-19.28%	-7.26%	-	-
Horiz. %	151.40%	138.55%	123.46%	150.28%	74.86%	92.74%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos