[WCT] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 96.58%
YoY- -15.37%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 973,462 738,383 691,548 913,685 2,146,910 1,862,494 1,319,039 -4.93%
PBT 128,931 99,519 100,347 105,789 139,848 160,507 130,850 -0.24%
Tax -33,593 -22,757 -22,746 -30,653 1,341 -19,176 -32,244 0.68%
NP 95,338 76,762 77,601 75,136 141,189 141,331 98,606 -0.55%
-
NP to SH 99,860 79,533 75,181 68,702 81,176 100,423 60,974 8.56%
-
Tax Rate 26.06% 22.87% 22.67% 28.98% -0.96% 11.95% 24.64% -
Total Cost 878,124 661,621 613,947 838,549 2,005,721 1,721,163 1,220,433 -5.33%
-
Net Worth 2,056,251 1,546,474 1,380,712 1,241,981 1,291,614 1,167,887 664,687 20.68%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 36,907 30,684 39,904 39,303 39,139 38,417 16,617 14.21%
Div Payout % 36.96% 38.58% 53.08% 57.21% 48.22% 38.26% 27.25% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 2,056,251 1,546,474 1,380,712 1,241,981 1,291,614 1,167,887 664,687 20.68%
NOSH 1,054,487 818,240 798,099 786,064 782,796 768,347 221,562 29.66%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 9.79% 10.40% 11.22% 8.22% 6.58% 7.59% 7.48% -
ROE 4.86% 5.14% 5.45% 5.53% 6.28% 8.60% 9.17% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 92.32 90.24 86.65 116.24 274.26 242.40 595.33 -26.68%
EPS 9.47 9.72 9.42 8.74 10.37 13.07 27.52 -16.27%
DPS 3.50 3.75 5.00 5.00 5.00 5.00 7.50 -11.91%
NAPS 1.95 1.89 1.73 1.58 1.65 1.52 3.00 -6.92%
Adjusted Per Share Value based on latest NOSH - 786,806
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 62.41 47.34 44.34 58.58 137.64 119.40 84.56 -4.93%
EPS 6.40 5.10 4.82 4.40 5.20 6.44 3.91 8.55%
DPS 2.37 1.97 2.56 2.52 2.51 2.46 1.07 14.15%
NAPS 1.3183 0.9914 0.8852 0.7962 0.8281 0.7487 0.4261 20.69%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.49 2.40 3.09 2.74 2.09 3.06 3.97 -
P/RPS 2.70 2.66 3.57 2.36 0.76 1.26 0.67 26.12%
P/EPS 26.29 24.69 32.80 31.35 20.15 23.41 14.43 10.50%
EY 3.80 4.05 3.05 3.19 4.96 4.27 6.93 -9.52%
DY 1.41 1.56 1.62 1.82 2.39 1.63 1.89 -4.76%
P/NAPS 1.28 1.27 1.79 1.73 1.27 2.01 1.32 -0.51%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 15/08/12 16/08/11 19/08/10 18/08/09 14/08/08 29/08/07 -
Price 2.37 2.48 2.87 2.82 2.62 3.10 3.00 -
P/RPS 2.57 2.75 3.31 2.43 0.96 1.28 0.50 31.33%
P/EPS 25.03 25.51 30.47 32.27 25.27 23.72 10.90 14.84%
EY 4.00 3.92 3.28 3.10 3.96 4.22 9.17 -12.90%
DY 1.48 1.51 1.74 1.77 1.91 1.61 2.50 -8.35%
P/NAPS 1.22 1.31 1.66 1.78 1.59 2.04 1.00 3.36%

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