[WCT] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 54.16%
YoY- -29.44%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,366,280 1,262,456 1,600,480 3,875,812 3,681,204 2,202,892 598,528 14.73%
PBT 206,424 198,192 204,484 277,232 306,444 185,116 137,580 6.98%
Tax -47,308 -45,024 -53,372 -3,376 -41,172 -36,308 -45,008 0.83%
NP 159,116 153,168 151,112 273,856 265,272 148,808 92,572 9.43%
-
NP to SH 160,136 149,568 139,792 156,892 222,340 108,732 82,652 11.64%
-
Tax Rate 22.92% 22.72% 26.10% 1.22% 13.44% 19.61% 32.71% -
Total Cost 1,207,164 1,109,288 1,449,368 3,601,956 3,415,932 2,054,084 505,956 15.58%
-
Net Worth 1,521,617 1,349,605 1,240,850 1,252,630 1,123,767 618,587 559,091 18.14%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,521,617 1,349,605 1,240,850 1,252,630 1,123,767 618,587 559,091 18.14%
NOSH 813,699 793,885 785,348 782,894 754,206 217,812 212,582 25.04%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 11.65% 12.13% 9.44% 7.07% 7.21% 6.76% 15.47% -
ROE 10.52% 11.08% 11.27% 12.53% 19.79% 17.58% 14.78% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 167.91 159.02 203.79 495.06 488.09 1,011.37 281.55 -8.24%
EPS 19.68 18.84 17.80 20.04 29.48 49.92 38.88 -10.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.70 1.58 1.60 1.49 2.84 2.63 -5.52%
Adjusted Per Share Value based on latest NOSH - 782,894
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 87.59 80.94 102.61 248.48 236.00 141.23 38.37 14.73%
EPS 10.27 9.59 8.96 10.06 14.25 6.97 5.30 11.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9755 0.8652 0.7955 0.8031 0.7204 0.3966 0.3584 18.14%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.44 3.04 2.75 1.08 3.84 2.95 1.42 -
P/RPS 1.45 1.91 1.35 0.22 0.79 0.29 0.50 19.39%
P/EPS 12.40 16.14 15.45 5.39 13.03 5.91 3.65 22.58%
EY 8.07 6.20 6.47 18.56 7.68 16.92 27.38 -18.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.79 1.74 0.68 2.58 1.04 0.54 15.75%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 26/05/11 21/05/10 21/05/09 15/05/08 29/05/07 25/05/06 -
Price 2.21 3.04 2.57 1.98 3.52 3.28 1.68 -
P/RPS 1.32 1.91 1.26 0.40 0.72 0.32 0.60 14.02%
P/EPS 11.23 16.14 14.44 9.88 11.94 6.57 4.32 17.24%
EY 8.90 6.20 6.93 10.12 8.38 15.22 23.14 -14.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.79 1.63 1.24 2.36 1.15 0.64 10.72%

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