[WCT] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 6.96%
YoY- -6.43%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 396,813 375,934 513,565 1,177,957 942,193 768,316 218,722 10.42%
PBT 47,913 50,799 54,668 70,540 83,896 84,571 27,164 9.91%
Tax -10,930 -11,490 -17,310 2,185 -8,883 -23,167 -5,860 10.93%
NP 36,983 39,309 37,358 72,725 75,013 61,404 21,304 9.61%
-
NP to SH 39,499 37,789 33,754 41,953 44,838 33,791 17,200 14.84%
-
Tax Rate 22.81% 22.62% 31.66% -3.10% 10.59% 27.39% 21.57% -
Total Cost 359,830 336,625 476,207 1,105,232 867,180 706,912 197,418 10.51%
-
Net Worth 1,555,273 1,388,003 1,243,154 1,291,463 1,189,419 675,819 564,108 18.39%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 30,858 40,115 39,340 39,135 39,125 16,895 15,965 11.59%
Div Payout % 78.12% 106.16% 116.55% 93.28% 87.26% 50.00% 92.82% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,555,273 1,388,003 1,243,154 1,291,463 1,189,419 675,819 564,108 18.39%
NOSH 822,895 802,314 786,806 782,705 782,513 225,273 212,871 25.25%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.32% 10.46% 7.27% 6.17% 7.96% 7.99% 9.74% -
ROE 2.54% 2.72% 2.72% 3.25% 3.77% 5.00% 3.05% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 48.22 46.86 65.27 150.50 120.41 341.06 102.75 -11.83%
EPS 4.80 4.71 4.29 5.36 5.73 15.00 8.08 -8.30%
DPS 3.75 5.00 5.00 5.00 5.00 7.50 7.50 -10.90%
NAPS 1.89 1.73 1.58 1.65 1.52 3.00 2.65 -5.47%
Adjusted Per Share Value based on latest NOSH - 782,705
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 25.44 24.10 32.92 75.52 60.40 49.26 14.02 10.43%
EPS 2.53 2.42 2.16 2.69 2.87 2.17 1.10 14.87%
DPS 1.98 2.57 2.52 2.51 2.51 1.08 1.02 11.67%
NAPS 0.9971 0.8899 0.797 0.828 0.7625 0.4333 0.3617 18.39%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.40 3.09 2.74 2.09 3.06 3.97 1.57 -
P/RPS 4.98 6.59 4.20 1.39 2.54 1.16 1.53 21.71%
P/EPS 50.00 65.61 63.87 38.99 53.40 26.47 19.43 17.04%
EY 2.00 1.52 1.57 2.56 1.87 3.78 5.15 -14.57%
DY 1.56 1.62 1.82 2.39 1.63 1.89 4.78 -17.01%
P/NAPS 1.27 1.79 1.73 1.27 2.01 1.32 0.59 13.61%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 16/08/11 19/08/10 18/08/09 14/08/08 29/08/07 28/08/06 -
Price 2.48 2.87 2.82 2.62 3.10 3.00 1.66 -
P/RPS 5.14 6.13 4.32 1.74 2.57 0.88 1.62 21.19%
P/EPS 51.67 60.93 65.73 48.88 54.10 20.00 20.54 16.60%
EY 1.94 1.64 1.52 2.05 1.85 5.00 4.87 -14.20%
DY 1.51 1.74 1.77 1.91 1.61 2.50 4.52 -16.68%
P/NAPS 1.31 1.66 1.78 1.59 2.04 1.00 0.63 12.96%

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