[WCT] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 101.06%
YoY- 9.43%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 868,694 973,462 738,383 691,548 913,685 2,146,910 1,862,494 -11.93%
PBT 102,225 128,931 99,519 100,347 105,789 139,848 160,507 -7.24%
Tax -22,626 -33,593 -22,757 -22,746 -30,653 1,341 -19,176 2.79%
NP 79,599 95,338 76,762 77,601 75,136 141,189 141,331 -9.12%
-
NP to SH 74,395 99,860 79,533 75,181 68,702 81,176 100,423 -4.87%
-
Tax Rate 22.13% 26.06% 22.87% 22.67% 28.98% -0.96% 11.95% -
Total Cost 789,095 878,124 661,621 613,947 838,549 2,005,721 1,721,163 -12.18%
-
Net Worth 2,236,213 2,056,251 1,546,474 1,380,712 1,241,981 1,291,614 1,167,887 11.42%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 38,506 36,907 30,684 39,904 39,303 39,139 38,417 0.03%
Div Payout % 51.76% 36.96% 38.58% 53.08% 57.21% 48.22% 38.26% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 2,236,213 2,056,251 1,546,474 1,380,712 1,241,981 1,291,614 1,167,887 11.42%
NOSH 1,090,835 1,054,487 818,240 798,099 786,064 782,796 768,347 6.01%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 9.16% 9.79% 10.40% 11.22% 8.22% 6.58% 7.59% -
ROE 3.33% 4.86% 5.14% 5.45% 5.53% 6.28% 8.60% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 79.64 92.32 90.24 86.65 116.24 274.26 242.40 -16.92%
EPS 6.82 9.47 9.72 9.42 8.74 10.37 13.07 -10.26%
DPS 3.53 3.50 3.75 5.00 5.00 5.00 5.00 -5.63%
NAPS 2.05 1.95 1.89 1.73 1.58 1.65 1.52 5.10%
Adjusted Per Share Value based on latest NOSH - 802,314
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 55.69 62.41 47.34 44.34 58.58 137.64 119.40 -11.93%
EPS 4.77 6.40 5.10 4.82 4.40 5.20 6.44 -4.87%
DPS 2.47 2.37 1.97 2.56 2.52 2.51 2.46 0.06%
NAPS 1.4336 1.3183 0.9914 0.8852 0.7962 0.8281 0.7487 11.42%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.18 2.49 2.40 3.09 2.74 2.09 3.06 -
P/RPS 2.74 2.70 2.66 3.57 2.36 0.76 1.26 13.81%
P/EPS 31.96 26.29 24.69 32.80 31.35 20.15 23.41 5.32%
EY 3.13 3.80 4.05 3.05 3.19 4.96 4.27 -5.04%
DY 1.62 1.41 1.56 1.62 1.82 2.39 1.63 -0.10%
P/NAPS 1.06 1.28 1.27 1.79 1.73 1.27 2.01 -10.11%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 21/08/14 22/08/13 15/08/12 16/08/11 19/08/10 18/08/09 14/08/08 -
Price 2.28 2.37 2.48 2.87 2.82 2.62 3.10 -
P/RPS 2.86 2.57 2.75 3.31 2.43 0.96 1.28 14.33%
P/EPS 33.43 25.03 25.51 30.47 32.27 25.27 23.72 5.88%
EY 2.99 4.00 3.92 3.28 3.10 3.96 4.22 -5.57%
DY 1.55 1.48 1.51 1.74 1.77 1.91 1.61 -0.63%
P/NAPS 1.11 1.22 1.31 1.66 1.78 1.59 2.04 -9.64%

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