[WCT] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 109.37%
YoY- 116.2%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,772,142 1,795,433 1,709,729 1,560,354 1,665,247 1,585,424 1,564,545 8.65%
PBT 448,664 444,356 428,693 414,944 209,292 206,710 209,596 66.01%
Tax -81,036 -80,077 -80,937 -69,241 -47,409 -41,055 -41,615 55.87%
NP 367,628 364,279 347,756 345,703 161,883 165,655 167,981 68.48%
-
NP to SH 380,160 379,188 362,009 358,861 171,399 170,340 168,630 71.84%
-
Tax Rate 18.06% 18.02% 18.88% 16.69% 22.65% 19.86% 19.85% -
Total Cost 1,404,514 1,431,154 1,361,973 1,214,651 1,503,364 1,419,769 1,396,564 0.37%
-
Net Worth 2,142,985 2,129,520 1,971,131 1,812,078 821,934 822,895 813,699 90.59%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 69,055 69,055 61,692 61,692 67,179 67,179 76,436 -6.54%
Div Payout % 18.16% 18.21% 17.04% 17.19% 39.19% 39.44% 45.33% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,142,985 2,129,520 1,971,131 1,812,078 821,934 822,895 813,699 90.59%
NOSH 1,093,359 1,092,061 1,016,047 948,732 821,934 822,895 813,699 21.74%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 20.74% 20.29% 20.34% 22.16% 9.72% 10.45% 10.74% -
ROE 17.74% 17.81% 18.37% 19.80% 20.85% 20.70% 20.72% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 162.08 164.41 168.27 164.47 202.60 192.66 192.28 -10.75%
EPS 34.77 34.72 35.63 37.83 20.85 20.70 20.72 41.16%
DPS 6.32 6.32 6.07 6.50 8.25 8.25 9.50 -23.77%
NAPS 1.96 1.95 1.94 1.91 1.00 1.00 1.00 56.55%
Adjusted Per Share Value based on latest NOSH - 948,732
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 113.61 115.11 109.61 100.03 106.76 101.64 100.30 8.65%
EPS 24.37 24.31 23.21 23.01 10.99 10.92 10.81 71.84%
DPS 4.43 4.43 3.96 3.96 4.31 4.31 4.90 -6.49%
NAPS 1.3739 1.3652 1.2637 1.1617 0.5269 0.5276 0.5217 90.59%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.45 2.49 2.38 2.35 2.70 2.40 2.44 -
P/RPS 1.51 1.51 1.41 1.43 1.33 1.25 1.27 12.21%
P/EPS 7.05 7.17 6.68 6.21 12.95 11.59 11.77 -28.92%
EY 14.19 13.94 14.97 16.10 7.72 8.63 8.49 40.79%
DY 2.58 2.54 2.55 2.77 3.06 3.44 3.89 -23.92%
P/NAPS 1.25 1.28 1.23 1.23 2.70 2.40 2.44 -35.94%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 22/05/13 25/02/13 21/11/12 15/08/12 22/05/12 -
Price 2.39 2.37 2.64 2.20 2.71 2.48 2.21 -
P/RPS 1.47 1.44 1.57 1.34 1.34 1.29 1.15 17.76%
P/EPS 6.87 6.83 7.41 5.82 13.00 11.98 10.66 -25.36%
EY 14.55 14.65 13.50 17.19 7.69 8.35 9.38 33.96%
DY 2.64 2.67 2.30 2.96 3.04 3.33 4.30 -27.74%
P/NAPS 1.22 1.22 1.36 1.15 2.71 2.48 2.21 -32.68%

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