[WCT] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 3.48%
YoY- -19.17%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,476,766 1,383,096 1,827,370 4,293,820 3,724,988 2,638,078 736,708 12.27%
PBT 199,038 200,694 211,578 279,696 321,014 261,700 123,118 8.32%
Tax -45,514 -45,492 -61,306 2,682 -38,352 -64,488 -34,224 4.86%
NP 153,524 155,202 150,272 282,378 282,662 197,212 88,894 9.52%
-
NP to SH 159,066 150,362 137,404 162,352 200,846 121,948 75,726 13.15%
-
Tax Rate 22.87% 22.67% 28.98% -0.96% 11.95% 24.64% 27.80% -
Total Cost 1,323,242 1,227,894 1,677,098 4,011,442 3,442,326 2,440,866 647,814 12.62%
-
Net Worth 1,546,474 1,380,712 1,241,981 1,291,614 1,167,887 664,687 563,690 18.29%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 61,368 79,809 78,606 78,279 76,834 33,234 31,907 11.50%
Div Payout % 38.58% 53.08% 57.21% 48.22% 38.26% 27.25% 42.13% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,546,474 1,380,712 1,241,981 1,291,614 1,167,887 664,687 563,690 18.29%
NOSH 818,240 798,099 786,064 782,796 768,347 221,562 212,713 25.14%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.40% 11.22% 8.22% 6.58% 7.59% 7.48% 12.07% -
ROE 10.29% 10.89% 11.06% 12.57% 17.20% 18.35% 13.43% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 180.48 173.30 232.47 548.52 484.81 1,190.67 346.34 -10.28%
EPS 19.44 18.84 17.48 20.74 26.14 55.04 35.60 -9.58%
DPS 7.50 10.00 10.00 10.00 10.00 15.00 15.00 -10.90%
NAPS 1.89 1.73 1.58 1.65 1.52 3.00 2.65 -5.47%
Adjusted Per Share Value based on latest NOSH - 782,705
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 94.68 88.67 117.15 275.28 238.81 169.13 47.23 12.27%
EPS 10.20 9.64 8.81 10.41 12.88 7.82 4.85 13.17%
DPS 3.93 5.12 5.04 5.02 4.93 2.13 2.05 11.44%
NAPS 0.9914 0.8852 0.7962 0.8281 0.7487 0.4261 0.3614 18.29%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.40 3.09 2.74 2.09 3.06 3.97 1.57 -
P/RPS 1.33 1.78 1.18 0.38 0.63 0.33 0.45 19.77%
P/EPS 12.35 16.40 15.68 10.08 11.71 7.21 4.41 18.70%
EY 8.10 6.10 6.38 9.92 8.54 13.86 22.68 -15.75%
DY 3.13 3.24 3.65 4.78 3.27 3.78 9.55 -16.95%
P/NAPS 1.27 1.79 1.73 1.27 2.01 1.32 0.59 13.61%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 16/08/11 19/08/10 18/08/09 14/08/08 29/08/07 28/08/06 -
Price 2.48 2.87 2.82 2.62 3.10 3.00 1.66 -
P/RPS 1.37 1.66 1.21 0.48 0.64 0.25 0.48 19.08%
P/EPS 12.76 15.23 16.13 12.63 11.86 5.45 4.66 18.26%
EY 7.84 6.56 6.20 7.92 8.43 18.35 21.45 -15.43%
DY 3.02 3.48 3.55 3.82 3.23 5.00 9.04 -16.68%
P/NAPS 1.31 1.66 1.78 1.59 2.04 1.00 0.63 12.96%

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