[WCT] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -10.73%
YoY- 34.58%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,404,698 1,694,436 4,612,058 3,471,868 2,599,842 1,046,241 837,940 8.98%
PBT 204,468 220,761 258,312 270,565 268,624 133,345 132,704 7.46%
Tax -46,365 -48,640 -4,965 -25,149 -53,078 -29,156 -34,866 4.86%
NP 158,102 172,121 253,346 245,416 215,545 104,189 97,837 8.32%
-
NP to SH 152,638 132,352 152,732 179,300 133,228 79,761 85,326 10.17%
-
Tax Rate 22.68% 22.03% 1.92% 9.29% 19.76% 21.87% 26.27% -
Total Cost 1,246,596 1,522,314 4,358,712 3,226,452 2,384,297 942,052 740,102 9.07%
-
Net Worth 1,417,969 1,220,136 1,261,449 1,182,452 845,876 572,867 414,654 22.73%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 53,407 52,478 52,233 51,522 29,889 21,296 13,821 25.25%
Div Payout % 34.99% 39.65% 34.20% 28.74% 22.43% 26.70% 16.20% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,417,969 1,220,136 1,261,449 1,182,452 845,876 572,867 414,654 22.73%
NOSH 801,112 787,184 783,508 772,844 298,896 212,961 138,218 34.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 11.26% 10.16% 5.49% 7.07% 8.29% 9.96% 11.68% -
ROE 10.76% 10.85% 12.11% 15.16% 15.75% 13.92% 20.58% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 175.34 215.25 588.64 449.23 869.81 491.28 606.24 -18.67%
EPS 19.05 16.81 19.49 23.20 44.57 37.45 42.89 -12.64%
DPS 6.67 6.67 6.67 6.67 10.00 10.00 10.00 -6.52%
NAPS 1.77 1.55 1.61 1.53 2.83 2.69 3.00 -8.41%
Adjusted Per Share Value based on latest NOSH - 782,804
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 90.06 108.63 295.68 222.58 166.68 67.07 53.72 8.98%
EPS 9.79 8.49 9.79 11.49 8.54 5.11 5.47 10.18%
DPS 3.42 3.36 3.35 3.30 1.92 1.37 0.89 25.13%
NAPS 0.9091 0.7822 0.8087 0.7581 0.5423 0.3673 0.2658 22.73%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.00 3.05 2.80 2.60 3.85 1.69 1.63 -
P/RPS 1.14 1.42 0.48 0.58 0.44 0.34 0.27 27.11%
P/EPS 10.50 18.14 14.36 11.21 8.64 4.51 2.64 25.85%
EY 9.53 5.51 6.96 8.92 11.58 22.16 37.87 -20.53%
DY 3.33 2.19 2.38 2.56 2.60 5.92 6.13 -9.66%
P/NAPS 1.13 1.97 1.74 1.70 1.36 0.63 0.54 13.08%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/11/11 18/11/10 18/11/09 13/11/08 29/11/07 23/11/06 07/12/05 -
Price 2.38 3.02 2.66 1.78 3.97 1.87 1.12 -
P/RPS 1.36 1.40 0.45 0.40 0.46 0.38 0.18 40.05%
P/EPS 12.49 17.96 13.65 7.67 8.91 4.99 1.81 37.95%
EY 8.01 5.57 7.33 13.03 11.23 20.03 55.12 -27.48%
DY 2.80 2.21 2.51 3.75 2.52 5.35 8.93 -17.56%
P/NAPS 1.34 1.95 1.65 1.16 1.40 0.70 0.37 23.91%

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