[WCT] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 28.41%
YoY- 44.54%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,560,354 1,538,589 1,708,501 4,666,602 3,808,997 2,781,701 1,400,374 1.81%
PBT 414,944 207,538 266,771 211,078 158,840 283,530 149,812 18.48%
Tax -69,241 -41,044 -47,949 4,786 -13,052 -54,404 -34,608 12.24%
NP 345,703 166,494 218,822 215,864 145,788 229,126 115,204 20.07%
-
NP to SH 358,861 165,988 150,331 147,098 101,770 147,862 88,080 26.35%
-
Tax Rate 16.69% 19.78% 17.97% -2.27% 8.22% 19.19% 23.10% -
Total Cost 1,214,651 1,372,095 1,489,679 4,450,738 3,663,209 2,552,575 1,285,170 -0.93%
-
Net Worth 1,794,040 1,469,273 1,261,007 1,285,931 1,193,977 855,622 590,461 20.32%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 66,096 76,273 78,812 78,410 73,654 26,942 31,974 12.85%
Div Payout % 18.42% 45.95% 52.43% 53.30% 72.37% 18.22% 36.30% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,794,040 1,469,273 1,261,007 1,285,931 1,193,977 855,622 590,461 20.32%
NOSH 944,232 802,881 788,129 784,104 775,309 338,966 213,163 28.12%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 22.16% 10.82% 12.81% 4.63% 3.83% 8.24% 8.23% -
ROE 20.00% 11.30% 11.92% 11.44% 8.52% 17.28% 14.92% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 165.25 191.63 216.78 595.15 491.29 851.78 656.95 -20.53%
EPS 38.01 17.98 19.08 18.76 13.12 23.04 30.99 3.45%
DPS 7.00 9.50 10.00 10.00 9.50 8.25 15.00 -11.91%
NAPS 1.90 1.83 1.60 1.64 1.54 2.62 2.77 -6.08%
Adjusted Per Share Value based on latest NOSH - 784,313
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 100.03 98.64 109.53 299.18 244.20 178.34 89.78 1.81%
EPS 23.01 10.64 9.64 9.43 6.52 9.48 5.65 26.34%
DPS 4.24 4.89 5.05 5.03 4.72 1.73 2.05 12.86%
NAPS 1.1502 0.942 0.8084 0.8244 0.7655 0.5485 0.3785 20.33%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.35 2.38 3.19 2.60 1.52 4.18 2.08 -
P/RPS 1.42 1.24 1.47 0.44 0.31 0.49 0.32 28.16%
P/EPS 6.18 11.51 16.72 13.86 11.58 9.23 5.03 3.48%
EY 16.17 8.69 5.98 7.22 8.64 10.83 19.87 -3.37%
DY 2.98 3.99 3.13 3.85 6.25 1.97 7.21 -13.68%
P/NAPS 1.24 1.30 1.99 1.59 0.99 1.60 0.75 8.73%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 23/02/12 25/02/11 24/02/10 26/02/09 05/03/08 27/02/07 -
Price 2.20 2.69 2.89 2.65 1.07 3.74 2.70 -
P/RPS 1.33 1.40 1.33 0.45 0.22 0.44 0.41 21.64%
P/EPS 5.79 13.01 15.15 14.13 8.15 8.26 6.53 -1.98%
EY 17.28 7.69 6.60 7.08 12.27 12.11 15.30 2.04%
DY 3.18 3.53 3.46 3.77 8.88 2.21 5.56 -8.88%
P/NAPS 1.16 1.47 1.81 1.62 0.69 1.43 0.97 3.02%

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