[WCT] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 13.58%
YoY- 2.2%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,654,951 1,560,354 1,538,589 1,708,501 4,666,602 3,808,997 2,781,701 -8.28%
PBT 254,243 414,944 207,538 266,771 211,078 158,840 283,530 -1.79%
Tax -64,492 -69,241 -41,044 -47,949 4,786 -13,052 -54,404 2.87%
NP 189,751 345,703 166,494 218,822 215,864 145,788 229,126 -3.09%
-
NP to SH 197,548 358,861 165,988 150,331 147,098 101,770 147,862 4.94%
-
Tax Rate 25.37% 16.69% 19.78% 17.97% -2.27% 8.22% 19.19% -
Total Cost 1,465,200 1,214,651 1,372,095 1,489,679 4,450,738 3,663,209 2,552,575 -8.82%
-
Net Worth 2,168,733 1,794,040 1,469,273 1,261,007 1,285,931 1,193,977 855,622 16.75%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 72,470 66,096 76,273 78,812 78,410 73,654 26,942 17.91%
Div Payout % 36.68% 18.42% 45.95% 52.43% 53.30% 72.37% 18.22% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 2,168,733 1,794,040 1,469,273 1,261,007 1,285,931 1,193,977 855,622 16.75%
NOSH 1,073,630 944,232 802,881 788,129 784,104 775,309 338,966 21.16%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 11.47% 22.16% 10.82% 12.81% 4.63% 3.83% 8.24% -
ROE 9.11% 20.00% 11.30% 11.92% 11.44% 8.52% 17.28% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 154.15 165.25 191.63 216.78 595.15 491.29 851.78 -24.77%
EPS 18.40 38.01 17.98 19.08 18.76 13.12 23.04 -3.67%
DPS 6.75 7.00 9.50 10.00 10.00 9.50 8.25 -3.28%
NAPS 2.02 1.90 1.83 1.60 1.64 1.54 2.62 -4.23%
Adjusted Per Share Value based on latest NOSH - 790,377
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 106.10 100.03 98.64 109.53 299.18 244.20 178.34 -8.28%
EPS 12.66 23.01 10.64 9.64 9.43 6.52 9.48 4.93%
DPS 4.65 4.24 4.89 5.05 5.03 4.72 1.73 17.89%
NAPS 1.3904 1.1502 0.942 0.8084 0.8244 0.7655 0.5485 16.75%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.05 2.35 2.38 3.19 2.60 1.52 4.18 -
P/RPS 1.33 1.42 1.24 1.47 0.44 0.31 0.49 18.08%
P/EPS 11.14 6.18 11.51 16.72 13.86 11.58 9.23 3.18%
EY 8.98 16.17 8.69 5.98 7.22 8.64 10.83 -3.07%
DY 3.29 2.98 3.99 3.13 3.85 6.25 1.97 8.91%
P/NAPS 1.01 1.24 1.30 1.99 1.59 0.99 1.60 -7.37%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 25/02/13 23/02/12 25/02/11 24/02/10 26/02/09 05/03/08 -
Price 2.18 2.20 2.69 2.89 2.65 1.07 3.74 -
P/RPS 1.41 1.33 1.40 1.33 0.45 0.22 0.44 21.39%
P/EPS 11.85 5.79 13.01 15.15 14.13 8.15 8.26 6.19%
EY 8.44 17.28 7.69 6.60 7.08 12.27 12.11 -5.83%
DY 3.10 3.18 3.53 3.46 3.77 8.88 2.21 5.79%
P/NAPS 1.08 1.16 1.47 1.81 1.62 0.69 1.43 -4.56%

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