[WCT] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock

[WCT] WCT HOLDINGS BERHAD

Announcement Date

21-Nov-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Sep-2012 [#3]

Profit Trend

QoQ- 0.49%

YoY- 4.73%

Quarter Report

WCT-3rd Qtr Results & Notes.pdf

Latest QR

Upcoming QR

WCT's Result

WCT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Annualized Quarter Result
Revenue	1,527,645	1,786,400	1,855,960	1,573,576	1,404,698	1,694,436	4,612,058	-16.81%
YoY %	-14.48%	-3.75%	17.95%	12.02%	-17.10%	-63.26%	-	-
Horiz. %	33.12%	38.73%	40.24%	34.12%	30.46%	36.74%	100.00%	-
PBT	249,953	179,464	251,766	206,806	204,468	220,761	258,312	-0.54%
YoY %	39.28%	-28.72%	21.74%	1.14%	-7.38%	-14.54%	-	-
Horiz. %	96.76%	69.48%	97.47%	80.06%	79.16%	85.46%	100.00%	-
Tax	-52,740	-38,234	-70,578	-54,852	-46,365	-48,640	-4,965	48.23%
YoY %	-37.94%	45.83%	-28.67%	-18.30%	4.68%	-879.66%	-	-
Horiz. %	1,062.24%	770.07%	1,421.51%	1,104.77%	933.84%	979.66%	100.00%	-
NP	197,213	141,229	181,188	151,954	158,102	172,121	253,346	-4.08%
YoY %	39.64%	-22.05%	19.24%	-3.89%	-8.14%	-32.06%	-	-
Horiz. %	77.84%	55.75%	71.52%	59.98%	62.41%	67.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	200,245	133,658	188,252	159,853	152,638	132,352	152,732	4.61%
YoY %	49.82%	-29.00%	17.77%	4.73%	15.33%	-13.34%	-	-
Horiz. %	131.11%	87.51%	123.26%	104.66%	99.94%	86.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.10%	21.30%	28.03%	26.52%	22.68%	22.03%	1.92%	-
YoY %	-0.94%	-24.01%	5.69%	16.93%	2.95%	1,047.40%	-	-
Horiz. %	1,098.96%	1,109.38%	1,459.90%	1,381.25%	1,181.25%	1,147.40%	100.00%	-
Total Cost	1,330,432	1,645,170	1,674,772	1,421,621	1,246,596	1,522,314	4,358,712	-17.93%
YoY %	-19.13%	-1.77%	17.81%	14.04%	-18.11%	-65.07%	-	-
Horiz. %	30.52%	37.74%	38.42%	32.62%	28.60%	34.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,489,981	2,238,564	2,091,689	1,548,818	1,417,969	1,220,136	1,261,449	11.99%
YoY %	11.23%	7.02%	35.05%	9.23%	16.21%	-3.28%	-	-
Horiz. %	197.39%	177.46%	165.82%	122.78%	112.41%	96.72%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	32,601	51,395	49,802	40,974	53,407	52,478	52,233	-7.55%
YoY %	-36.57%	3.20%	21.55%	-23.28%	1.77%	0.47%	-	-
Horiz. %	62.41%	98.40%	95.35%	78.44%	102.25%	100.47%	100.00%	-
Div Payout %	16.28%	38.45%	26.46%	25.63%	34.99%	39.65%	34.20%	-
YoY %	-57.66%	45.31%	3.24%	-26.75%	-11.75%	15.94%	-	-
Horiz. %	47.60%	112.43%	77.37%	74.94%	102.31%	115.94%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	2,489,981	2,238,564	2,091,689	1,548,818	1,417,969	1,220,136	1,261,449	11.99%
YoY %	11.23%	7.02%	35.05%	9.23%	16.21%	-3.28%	-	-
Horiz. %	197.39%	177.46%	165.82%	122.78%	112.41%	96.72%	100.00%	-
NOSH	1,121,613	1,091,982	1,067,188	819,480	801,112	787,184	783,508	6.15%
YoY %	2.71%	2.32%	30.23%	2.29%	1.77%	0.47%	-	-
Horiz. %	143.15%	139.37%	136.21%	104.59%	102.25%	100.47%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	12.91%	7.91%	9.76%	9.66%	11.26%	10.16%	5.49%	-
YoY %	63.21%	-18.95%	1.04%	-14.21%	10.83%	85.06%	-	-
Horiz. %	235.15%	144.08%	177.78%	175.96%	205.10%	185.06%	100.00%	-
ROE	8.04%	5.97%	9.00%	10.32%	10.76%	10.85%	12.11%	-
YoY %	34.67%	-33.67%	-12.79%	-4.09%	-0.83%	-10.40%	-	-
Horiz. %	66.39%	49.30%	74.32%	85.22%	88.85%	89.60%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	136.20	163.59	173.91	192.02	175.34	215.25	588.64	-21.63%
YoY %	-16.74%	-5.93%	-9.43%	9.51%	-18.54%	-63.43%	-	-
Horiz. %	23.14%	27.79%	29.54%	32.62%	29.79%	36.57%	100.00%	-
EPS	17.85	12.24	17.64	19.51	19.05	16.81	19.49	-1.45%
YoY %	45.83%	-30.61%	-9.58%	2.41%	13.33%	-13.75%	-	-
Horiz. %	91.59%	62.80%	90.51%	100.10%	97.74%	86.25%	100.00%	-
DPS	2.91	4.71	4.67	5.00	6.67	6.67	6.67	-12.90%
YoY %	-38.22%	0.86%	-6.60%	-25.04%	0.00%	0.00%	-	-
Horiz. %	43.63%	70.61%	70.01%	74.96%	100.00%	100.00%	100.00%	-
NAPS	2.22	2.05	1.96	1.89	1.77	1.55	1.61	5.49%
YoY %	8.29%	4.59%	3.70%	6.78%	14.19%	-3.73%	-	-
Horiz. %	137.89%	127.33%	121.74%	117.39%	109.94%	96.27%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 821,934
RPS	97.94	114.53	118.99	100.88	90.06	108.63	295.68	-16.81%
YoY %	-14.49%	-3.75%	17.95%	12.01%	-17.09%	-63.26%	-	-
Horiz. %	33.12%	38.73%	40.24%	34.12%	30.46%	36.74%	100.00%	-
EPS	12.84	8.57	12.07	10.25	9.79	8.49	9.79	4.62%
YoY %	49.82%	-29.00%	17.76%	4.70%	15.31%	-13.28%	-	-
Horiz. %	131.15%	87.54%	123.29%	104.70%	100.00%	86.72%	100.00%	-
DPS	2.09	3.30	3.19	2.63	3.42	3.36	3.35	-7.55%
YoY %	-36.67%	3.45%	21.29%	-23.10%	1.79%	0.30%	-	-
Horiz. %	62.39%	98.51%	95.22%	78.51%	102.09%	100.30%	100.00%	-
NAPS	1.5963	1.4351	1.341	0.993	0.9091	0.7822	0.8087	11.99%
YoY %	11.23%	7.02%	35.05%	9.23%	16.22%	-3.28%	-	-
Horiz. %	197.39%	177.46%	165.82%	122.79%	112.41%	96.72%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	1.37	2.16	2.45	2.70	2.00	3.05	2.80	-
P/RPS	1.01	1.32	1.41	1.41	1.14	1.42	0.48	13.19%
YoY %	-23.48%	-6.38%	0.00%	23.68%	-19.72%	195.83%	-	-
Horiz. %	210.42%	275.00%	293.75%	293.75%	237.50%	295.83%	100.00%	-
P/EPS	7.67	17.65	13.89	13.84	10.50	18.14	14.36	-9.92%
YoY %	-56.54%	27.07%	0.36%	31.81%	-42.12%	26.32%	-	-
Horiz. %	53.41%	122.91%	96.73%	96.38%	73.12%	126.32%	100.00%	-
EY	13.03	5.67	7.20	7.22	9.53	5.51	6.96	11.01%
YoY %	129.81%	-21.25%	-0.28%	-24.24%	72.96%	-20.83%	-	-
Horiz. %	187.21%	81.47%	103.45%	103.74%	136.93%	79.17%	100.00%	-
DY	2.12	2.18	1.90	1.85	3.33	2.19	2.38	-1.90%
YoY %	-2.75%	14.74%	2.70%	-44.44%	52.05%	-7.98%	-	-
Horiz. %	89.08%	91.60%	79.83%	77.73%	139.92%	92.02%	100.00%	-
P/NAPS	0.62	1.05	1.25	1.43	1.13	1.97	1.74	-15.79%
YoY %	-40.95%	-16.00%	-12.59%	26.55%	-42.64%	13.22%	-	-
Horiz. %	35.63%	60.34%	71.84%	82.18%	64.94%	113.22%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	24/11/15	24/11/14	21/11/13	21/11/12	17/11/11	18/11/10	18/11/09	-
Price	1.51	1.91	2.39	2.71	2.38	3.02	2.66	-
P/RPS	1.11	1.17	1.37	1.41	1.36	1.40	0.45	16.23%
YoY %	-5.13%	-14.60%	-2.84%	3.68%	-2.86%	211.11%	-	-
Horiz. %	246.67%	260.00%	304.44%	313.33%	302.22%	311.11%	100.00%	-
P/EPS	8.46	15.60	13.55	13.89	12.49	17.96	13.65	-7.66%
YoY %	-45.77%	15.13%	-2.45%	11.21%	-30.46%	31.58%	-	-
Horiz. %	61.98%	114.29%	99.27%	101.76%	91.50%	131.58%	100.00%	-
EY	11.82	6.41	7.38	7.20	8.01	5.57	7.33	8.28%
YoY %	84.40%	-13.14%	2.50%	-10.11%	43.81%	-24.01%	-	-
Horiz. %	161.26%	87.45%	100.68%	98.23%	109.28%	75.99%	100.00%	-
DY	1.92	2.46	1.95	1.85	2.80	2.21	2.51	-4.36%
YoY %	-21.95%	26.15%	5.41%	-33.93%	26.70%	-11.95%	-	-
Horiz. %	76.49%	98.01%	77.69%	73.71%	111.55%	88.05%	100.00%	-
P/NAPS	0.68	0.93	1.22	1.43	1.34	1.95	1.65	-13.72%
YoY %	-26.88%	-23.77%	-14.69%	6.72%	-31.28%	18.18%	-	-
Horiz. %	41.21%	56.36%	73.94%	86.67%	81.21%	118.18%	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