[WCT] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -24.32%
YoY- -31.17%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,538,589 1,708,501 4,666,602 3,808,997 2,781,701 1,400,374 816,270 11.13%
PBT 207,538 266,771 211,078 158,840 283,530 149,812 128,723 8.28%
Tax -41,044 -47,949 4,786 -13,052 -54,404 -34,608 -33,680 3.34%
NP 166,494 218,822 215,864 145,788 229,126 115,204 95,043 9.78%
-
NP to SH 165,988 150,331 147,098 101,770 147,862 88,080 81,311 12.62%
-
Tax Rate 19.78% 17.97% -2.27% 8.22% 19.19% 23.10% 26.16% -
Total Cost 1,372,095 1,489,679 4,450,738 3,663,209 2,552,575 1,285,170 721,227 11.30%
-
Net Worth 1,469,273 1,261,007 1,285,931 1,193,977 855,622 590,461 514,009 19.12%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 76,273 78,812 78,410 73,654 26,942 31,974 30,354 16.59%
Div Payout % 45.95% 52.43% 53.30% 72.37% 18.22% 36.30% 37.33% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,469,273 1,261,007 1,285,931 1,193,977 855,622 590,461 514,009 19.12%
NOSH 802,881 788,129 784,104 775,309 338,966 213,163 202,366 25.80%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.82% 12.81% 4.63% 3.83% 8.24% 8.23% 11.64% -
ROE 11.30% 11.92% 11.44% 8.52% 17.28% 14.92% 15.82% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 191.63 216.78 595.15 491.29 851.78 656.95 403.36 -11.66%
EPS 17.98 19.08 18.76 13.12 23.04 30.99 40.18 -12.53%
DPS 9.50 10.00 10.00 9.50 8.25 15.00 15.00 -7.32%
NAPS 1.83 1.60 1.64 1.54 2.62 2.77 2.54 -5.31%
Adjusted Per Share Value based on latest NOSH - 783,498
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 98.64 109.53 299.18 244.20 178.34 89.78 52.33 11.13%
EPS 10.64 9.64 9.43 6.52 9.48 5.65 5.21 12.63%
DPS 4.89 5.05 5.03 4.72 1.73 2.05 1.95 16.55%
NAPS 0.942 0.8084 0.8244 0.7655 0.5485 0.3785 0.3295 19.12%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.38 3.19 2.60 1.52 4.18 2.08 1.12 -
P/RPS 1.24 1.47 0.44 0.31 0.49 0.32 0.28 28.13%
P/EPS 11.51 16.72 13.86 11.58 9.23 5.03 2.79 26.62%
EY 8.69 5.98 7.22 8.64 10.83 19.87 35.88 -21.03%
DY 3.99 3.13 3.85 6.25 1.97 7.21 13.39 -18.26%
P/NAPS 1.30 1.99 1.59 0.99 1.60 0.75 0.44 19.77%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 25/02/11 24/02/10 26/02/09 05/03/08 27/02/07 27/02/06 -
Price 2.69 2.89 2.65 1.07 3.74 2.70 1.25 -
P/RPS 1.40 1.33 0.45 0.22 0.44 0.41 0.31 28.55%
P/EPS 13.01 15.15 14.13 8.15 8.26 6.53 3.11 26.92%
EY 7.69 6.60 7.08 12.27 12.11 15.30 32.14 -21.19%
DY 3.53 3.46 3.77 8.88 2.21 5.56 12.00 -18.44%
P/NAPS 1.47 1.81 1.62 0.69 1.43 0.97 0.49 20.08%

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