[WCT] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -76.24%
YoY- -10.9%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 490,945 341,570 315,614 400,120 968,953 920,301 550,723 -1.89%
PBT 65,355 51,606 49,548 51,121 69,308 76,611 46,279 5.91%
Tax -23,523 -11,827 -11,256 -13,343 -844 -10,293 -9,077 17.18%
NP 41,832 39,779 38,292 37,778 68,464 66,318 37,202 1.97%
-
NP to SH 43,182 40,034 37,392 34,948 39,223 55,585 27,183 8.01%
-
Tax Rate 35.99% 22.92% 22.72% 26.10% 1.22% 13.44% 19.61% -
Total Cost 449,113 301,791 277,322 362,342 900,489 853,983 513,521 -2.20%
-
Net Worth 1,971,131 1,521,617 1,349,605 1,240,850 1,252,630 1,123,767 618,587 21.28%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,971,131 1,521,617 1,349,605 1,240,850 1,252,630 1,123,767 618,587 21.28%
NOSH 1,016,047 813,699 793,885 785,348 782,894 754,206 217,812 29.23%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 8.52% 11.65% 12.13% 9.44% 7.07% 7.21% 6.76% -
ROE 2.19% 2.63% 2.77% 2.82% 3.13% 4.95% 4.39% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 48.32 41.98 39.76 50.95 123.77 122.02 252.84 -24.08%
EPS 4.25 4.92 4.71 4.45 5.01 7.37 12.48 -16.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.87 1.70 1.58 1.60 1.49 2.84 -6.14%
Adjusted Per Share Value based on latest NOSH - 785,348
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 31.47 21.90 20.23 25.65 62.12 59.00 35.31 -1.89%
EPS 2.77 2.57 2.40 2.24 2.51 3.56 1.74 8.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2637 0.9755 0.8652 0.7955 0.8031 0.7204 0.3966 21.28%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.38 2.44 3.04 2.75 1.08 3.84 2.95 -
P/RPS 4.93 5.81 7.65 5.40 0.87 3.15 1.17 27.06%
P/EPS 56.00 49.59 64.54 61.80 21.56 52.10 23.64 15.44%
EY 1.79 2.02 1.55 1.62 4.64 1.92 4.23 -13.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.30 1.79 1.74 0.68 2.58 1.04 2.83%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 22/05/12 26/05/11 21/05/10 21/05/09 15/05/08 29/05/07 -
Price 2.64 2.21 3.04 2.57 1.98 3.52 3.28 -
P/RPS 5.46 5.26 7.65 5.04 1.60 2.88 1.30 26.99%
P/EPS 62.12 44.92 64.54 57.75 39.52 47.76 26.28 15.40%
EY 1.61 2.23 1.55 1.73 2.53 2.09 3.80 -13.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.18 1.79 1.63 1.24 2.36 1.15 2.83%

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