[WCT] QoQ TTM Result on 31-Mar-2011 [#1]

Stock

[WCT] WCT HOLDINGS BERHAD

Announcement Date

26-May-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- 1.7%

YoY- 2.15%

Quarter Report

WCT-1st Qtr Results-31.03.2011.pdf

Latest QR

Upcoming QR

WCT's Result

WCT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
TTM Result
Revenue	1,538,589	1,491,198	1,486,364	1,623,995	1,708,501	2,478,385	3,433,377	-41.35%
YoY %	3.18%	0.33%	-8.47%	-4.95%	-31.06%	-27.81%	-	-
Horiz. %	44.81%	43.43%	43.29%	47.30%	49.76%	72.19%	100.00%	-
PBT	207,538	247,668	254,446	258,315	259,888	182,915	177,019	11.15%
YoY %	-16.20%	-2.66%	-1.50%	-0.61%	42.08%	3.33%	-	-
Horiz. %	117.24%	139.91%	143.74%	145.93%	146.81%	103.33%	100.00%	-
Tax	-41,044	-46,243	-40,042	-45,862	-47,949	-27,970	-27,208	31.43%
YoY %	11.24%	-15.49%	12.69%	4.35%	-71.43%	-2.80%	-	-
Horiz. %	150.85%	169.96%	147.17%	168.56%	176.23%	102.80%	100.00%	-
NP	166,494	201,425	214,404	212,453	211,939	154,945	149,811	7.27%
YoY %	-17.34%	-6.05%	0.92%	0.24%	36.78%	3.43%	-	-
Horiz. %	111.14%	134.45%	143.12%	141.81%	141.47%	103.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	165,988	158,663	149,927	145,892	143,448	131,813	134,624	14.93%
YoY %	4.62%	5.83%	2.77%	1.70%	8.83%	-2.09%	-	-
Horiz. %	123.30%	117.86%	111.37%	108.37%	106.55%	97.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.78%	18.67%	15.74%	17.75%	18.45%	15.29%	15.37%	-
YoY %	5.95%	18.61%	-11.32%	-3.79%	20.67%	-0.52%	-	-
Horiz. %	128.69%	121.47%	102.41%	115.48%	120.04%	99.48%	100.00%	-
Total Cost	1,372,095	1,289,773	1,271,960	1,411,542	1,496,562	2,323,440	3,283,566	-44.01%
YoY %	6.38%	1.40%	-9.89%	-5.68%	-35.59%	-29.24%	-	-
Horiz. %	41.79%	39.28%	38.74%	42.99%	45.58%	70.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	807,138	1,428,284	1,388,003	1,349,605	790,377	1,220,904	1,243,154	-24.96%
YoY %	-43.49%	2.90%	2.85%	70.75%	-35.26%	-1.79%	-	-
Horiz. %	64.93%	114.89%	111.65%	108.56%	63.58%	98.21%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	76,436	79,634	79,634	78,859	78,859	78,555	78,555	-1.80%
YoY %	-4.02%	0.00%	0.98%	0.00%	0.39%	0.00%	-	-
Horiz. %	97.30%	101.37%	101.37%	100.39%	100.39%	100.00%	100.00%	-
Div Payout %	46.05%	50.19%	53.12%	54.05%	54.97%	59.60%	58.35%	-
YoY %	-8.25%	-5.52%	-1.72%	-1.67%	-7.77%	2.14%	-	-
Horiz. %	78.92%	86.02%	91.04%	92.63%	94.21%	102.14%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	807,138	1,428,284	1,388,003	1,349,605	790,377	1,220,904	1,243,154	-24.96%
YoY %	-43.49%	2.90%	2.85%	70.75%	-35.26%	-1.79%	-	-
Horiz. %	64.93%	114.89%	111.65%	108.56%	63.58%	98.21%	100.00%	-
NOSH	807,138	806,940	802,314	793,885	790,377	787,680	786,806	1.71%
YoY %	0.02%	0.58%	1.06%	0.44%	0.34%	0.11%	-	-
Horiz. %	102.58%	102.56%	101.97%	100.90%	100.45%	100.11%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	10.82%	13.51%	14.42%	13.08%	12.40%	6.25%	4.36%	-
YoY %	-19.91%	-6.31%	10.24%	5.48%	98.40%	43.35%	-	-
Horiz. %	248.17%	309.86%	330.73%	300.00%	284.40%	143.35%	100.00%	-
ROE	20.57%	11.11%	10.80%	10.81%	18.15%	10.80%	10.83%	-
YoY %	85.15%	2.87%	-0.09%	-40.44%	68.06%	-0.28%	-	-
Horiz. %	189.94%	102.59%	99.72%	99.82%	167.59%	99.72%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	190.62	184.80	185.26	204.56	216.16	314.64	436.37	-42.34%
YoY %	3.15%	-0.25%	-9.43%	-5.37%	-31.30%	-27.90%	-	-
Horiz. %	43.68%	42.35%	42.45%	46.88%	49.54%	72.10%	100.00%	-
EPS	20.57	19.66	18.69	18.38	18.15	16.73	17.11	13.02%
YoY %	4.63%	5.19%	1.69%	1.27%	8.49%	-2.22%	-	-
Horiz. %	120.22%	114.90%	109.23%	107.42%	106.08%	97.78%	100.00%	-
DPS	9.50	9.87	10.00	10.00	10.00	10.00	10.00	-3.35%
YoY %	-3.75%	-1.30%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	95.00%	98.70%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.00	1.77	1.73	1.70	1.00	1.55	1.58	-26.22%
YoY %	-43.50%	2.31%	1.76%	70.00%	-35.48%	-1.90%	-	-
Horiz. %	63.29%	112.03%	109.49%	107.59%	63.29%	98.10%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 793,885
RPS	98.64	95.60	95.29	104.11	109.53	158.89	220.11	-41.35%
YoY %	3.18%	0.33%	-8.47%	-4.95%	-31.07%	-27.81%	-	-
Horiz. %	44.81%	43.43%	43.29%	47.30%	49.76%	72.19%	100.00%	-
EPS	10.64	10.17	9.61	9.35	9.20	8.45	8.63	14.93%
YoY %	4.62%	5.83%	2.78%	1.63%	8.88%	-2.09%	-	-
Horiz. %	123.29%	117.84%	111.36%	108.34%	106.60%	97.91%	100.00%	-
DPS	4.90	5.11	5.11	5.06	5.06	5.04	5.04	-1.85%
YoY %	-4.11%	0.00%	0.99%	0.00%	0.40%	0.00%	-	-
Horiz. %	97.22%	101.39%	101.39%	100.40%	100.40%	100.00%	100.00%	-
NAPS	0.5175	0.9157	0.8899	0.8652	0.5067	0.7827	0.797	-24.95%
YoY %	-43.49%	2.90%	2.85%	70.75%	-35.26%	-1.79%	-	-
Horiz. %	64.93%	114.89%	111.66%	108.56%	63.58%	98.21%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	2.38	2.00	3.09	3.04	3.19	3.05	2.74	-
P/RPS	1.25	1.08	1.67	1.49	1.48	0.97	0.63	57.70%
YoY %	15.74%	-35.33%	12.08%	0.68%	52.58%	53.97%	-	-
Horiz. %	198.41%	171.43%	265.08%	236.51%	234.92%	153.97%	100.00%	-
P/EPS	11.57	10.17	16.54	16.54	17.58	18.23	16.01	-19.42%
YoY %	13.77%	-38.51%	0.00%	-5.92%	-3.57%	13.87%	-	-
Horiz. %	72.27%	63.52%	103.31%	103.31%	109.81%	113.87%	100.00%	-
EY	8.64	9.83	6.05	6.05	5.69	5.49	6.24	24.15%
YoY %	-12.11%	62.48%	0.00%	6.33%	3.64%	-12.02%	-	-
Horiz. %	138.46%	157.53%	96.96%	96.96%	91.19%	87.98%	100.00%	-
DY	3.99	4.93	3.24	3.29	3.13	3.28	3.65	6.10%
YoY %	-19.07%	52.16%	-1.52%	5.11%	-4.57%	-10.14%	-	-
Horiz. %	109.32%	135.07%	88.77%	90.14%	85.75%	89.86%	100.00%	-
P/NAPS	2.38	1.13	1.79	1.79	3.19	1.97	1.73	23.62%
YoY %	110.62%	-36.87%	0.00%	-43.89%	61.93%	13.87%	-	-
Horiz. %	137.57%	65.32%	103.47%	103.47%	184.39%	113.87%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	23/02/12	17/11/11	16/08/11	26/05/11	25/02/11	18/11/10	19/08/10	-
Price	2.69	2.38	2.87	3.04	2.89	3.02	2.82	-
P/RPS	1.41	1.29	1.55	1.49	1.34	0.96	0.65	67.33%
YoY %	9.30%	-16.77%	4.03%	11.19%	39.58%	47.69%	-	-
Horiz. %	216.92%	198.46%	238.46%	229.23%	206.15%	147.69%	100.00%	-
P/EPS	13.08	12.10	15.36	16.54	15.92	18.05	16.48	-14.24%
YoY %	8.10%	-21.22%	-7.13%	3.89%	-11.80%	9.53%	-	-
Horiz. %	79.37%	73.42%	93.20%	100.36%	96.60%	109.53%	100.00%	-
EY	7.64	8.26	6.51	6.05	6.28	5.54	6.07	16.52%
YoY %	-7.51%	26.88%	7.60%	-3.66%	13.36%	-8.73%	-	-
Horiz. %	125.86%	136.08%	107.25%	99.67%	103.46%	91.27%	100.00%	-
DY	3.53	4.15	3.48	3.29	3.46	3.31	3.55	-0.37%
YoY %	-14.94%	19.25%	5.78%	-4.91%	4.53%	-6.76%	-	-
Horiz. %	99.44%	116.90%	98.03%	92.68%	97.46%	93.24%	100.00%	-
P/NAPS	2.69	1.34	1.66	1.79	2.89	1.95	1.78	31.59%
YoY %	100.75%	-19.28%	-7.26%	-38.06%	48.21%	9.55%	-	-
Horiz. %	151.12%	75.28%	93.26%	100.56%	162.36%	109.55%	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