[WCT] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -5.93%
YoY- -14.82%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,573,576 1,404,698 1,694,436 4,612,058 3,471,868 2,599,842 1,046,241 7.03%
PBT 206,806 204,468 220,761 258,312 270,565 268,624 133,345 7.58%
Tax -54,852 -46,365 -48,640 -4,965 -25,149 -53,078 -29,156 11.09%
NP 151,954 158,102 172,121 253,346 245,416 215,545 104,189 6.48%
-
NP to SH 159,853 152,638 132,352 152,732 179,300 133,228 79,761 12.27%
-
Tax Rate 26.52% 22.68% 22.03% 1.92% 9.29% 19.76% 21.87% -
Total Cost 1,421,621 1,246,596 1,522,314 4,358,712 3,226,452 2,384,297 942,052 7.09%
-
Net Worth 1,548,818 1,417,969 1,220,136 1,261,449 1,182,452 845,876 572,867 18.01%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 40,974 53,407 52,478 52,233 51,522 29,889 21,296 11.51%
Div Payout % 25.63% 34.99% 39.65% 34.20% 28.74% 22.43% 26.70% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,548,818 1,417,969 1,220,136 1,261,449 1,182,452 845,876 572,867 18.01%
NOSH 819,480 801,112 787,184 783,508 772,844 298,896 212,961 25.15%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.66% 11.26% 10.16% 5.49% 7.07% 8.29% 9.96% -
ROE 10.32% 10.76% 10.85% 12.11% 15.16% 15.75% 13.92% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 192.02 175.34 215.25 588.64 449.23 869.81 491.28 -14.48%
EPS 19.51 19.05 16.81 19.49 23.20 44.57 37.45 -10.28%
DPS 5.00 6.67 6.67 6.67 6.67 10.00 10.00 -10.90%
NAPS 1.89 1.77 1.55 1.61 1.53 2.83 2.69 -5.70%
Adjusted Per Share Value based on latest NOSH - 785,247
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 100.88 90.06 108.63 295.68 222.58 166.68 67.07 7.03%
EPS 10.25 9.79 8.49 9.79 11.49 8.54 5.11 12.28%
DPS 2.63 3.42 3.36 3.35 3.30 1.92 1.37 11.47%
NAPS 0.993 0.9091 0.7822 0.8087 0.7581 0.5423 0.3673 18.01%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.70 2.00 3.05 2.80 2.60 3.85 1.69 -
P/RPS 1.41 1.14 1.42 0.48 0.58 0.44 0.34 26.72%
P/EPS 13.84 10.50 18.14 14.36 11.21 8.64 4.51 20.52%
EY 7.22 9.53 5.51 6.96 8.92 11.58 22.16 -17.03%
DY 1.85 3.33 2.19 2.38 2.56 2.60 5.92 -17.60%
P/NAPS 1.43 1.13 1.97 1.74 1.70 1.36 0.63 14.62%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 17/11/11 18/11/10 18/11/09 13/11/08 29/11/07 23/11/06 -
Price 2.71 2.38 3.02 2.66 1.78 3.97 1.87 -
P/RPS 1.41 1.36 1.40 0.45 0.40 0.46 0.38 24.39%
P/EPS 13.89 12.49 17.96 13.65 7.67 8.91 4.99 18.58%
EY 7.20 8.01 5.57 7.33 13.03 11.23 20.03 -15.66%
DY 1.85 2.80 2.21 2.51 3.75 2.52 5.35 -16.20%
P/NAPS 1.43 1.34 1.95 1.65 1.16 1.40 0.70 12.63%

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