[WCT] YoY Quarter Result on 30-Jun-2012 [#2]

Stock

[WCT] WCT HOLDINGS BERHAD

Announcement Date

15-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- -1.34%

YoY- 4.53%

Quarter Report

WCT-2nd Qtr Results & Notes.pdf

Latest QR

Upcoming QR

WCT's Result

WCT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Quarter Result
Revenue	422,309	401,473	482,517	396,813	375,934	513,565	1,177,957	-15.70%
YoY %	5.19%	-16.80%	21.60%	5.55%	-26.80%	-56.40%	-	-
Horiz. %	35.85%	34.08%	40.96%	33.69%	31.91%	43.60%	100.00%	-
PBT	43,796	45,472	63,576	47,913	50,799	54,668	70,540	-7.63%
YoY %	-3.69%	-28.48%	32.69%	-5.68%	-7.08%	-22.50%	-	-
Horiz. %	62.09%	64.46%	90.13%	67.92%	72.01%	77.50%	100.00%	-
Tax	-14,847	-6,421	-10,070	-10,930	-11,490	-17,310	2,185	-
YoY %	-131.23%	36.24%	7.87%	4.87%	33.62%	-892.22%	-	-
Horiz. %	-679.50%	-293.87%	-460.87%	-500.23%	-525.86%	-792.22%	100.00%	-
NP	28,949	39,051	53,506	36,983	39,309	37,358	72,725	-14.22%
YoY %	-25.87%	-27.02%	44.68%	-5.92%	5.22%	-48.63%	-	-
Horiz. %	39.81%	53.70%	73.57%	50.85%	54.05%	51.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,056	34,298	56,678	39,499	37,789	33,754	41,953	-4.88%
YoY %	-9.45%	-39.49%	43.49%	4.53%	11.95%	-19.54%	-	-
Horiz. %	74.03%	81.75%	135.10%	94.15%	90.07%	80.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.90%	14.12%	15.84%	22.81%	22.62%	31.66%	-3.10%	-
YoY %	140.08%	-10.86%	-30.56%	0.84%	-28.55%	1,121.29%	-	-
Horiz. %	-1,093.55%	-455.48%	-510.97%	-735.81%	-729.68%	-1,021.29%	100.00%	-
Total Cost	393,360	362,422	429,011	359,830	336,625	476,207	1,105,232	-15.81%
YoY %	8.54%	-15.52%	19.23%	6.89%	-29.31%	-56.91%	-	-
Horiz. %	35.59%	32.79%	38.82%	32.56%	30.46%	43.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,278,156	2,239,200	2,129,520	1,555,273	1,388,003	1,243,154	1,291,463	9.91%
YoY %	1.74%	5.15%	36.92%	12.05%	11.65%	-3.74%	-	-
Horiz. %	176.40%	173.38%	164.89%	120.43%	107.48%	96.26%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	23,426	38,557	38,222	30,858	40,115	39,340	39,135	-8.19%
YoY %	-39.24%	0.88%	23.86%	-23.08%	1.97%	0.52%	-	-
Horiz. %	59.86%	98.52%	97.67%	78.85%	102.50%	100.52%	100.00%	-
Div Payout %	75.43%	112.42%	67.44%	78.12%	106.16%	116.55%	93.28%	-
YoY %	-32.90%	66.70%	-13.67%	-26.41%	-8.91%	24.95%	-	-
Horiz. %	80.86%	120.52%	72.30%	83.75%	113.81%	124.95%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	2,278,156	2,239,200	2,129,520	1,555,273	1,388,003	1,243,154	1,291,463	9.91%
YoY %	1.74%	5.15%	36.92%	12.05%	11.65%	-3.74%	-	-
Horiz. %	176.40%	173.38%	164.89%	120.43%	107.48%	96.26%	100.00%	-
NOSH	1,074,602	1,092,292	1,092,061	822,895	802,314	786,806	782,705	5.42%
YoY %	-1.62%	0.02%	32.71%	2.57%	1.97%	0.52%	-	-
Horiz. %	137.29%	139.55%	139.52%	105.13%	102.51%	100.52%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	6.85%	9.73%	11.09%	9.32%	10.46%	7.27%	6.17%	-
YoY %	-29.60%	-12.26%	18.99%	-10.90%	43.88%	17.83%	-	-
Horiz. %	111.02%	157.70%	179.74%	151.05%	169.53%	117.83%	100.00%	-
ROE	1.36%	1.53%	2.66%	2.54%	2.72%	2.72%	3.25%	-
YoY %	-11.11%	-42.48%	4.72%	-6.62%	0.00%	-16.31%	-	-
Horiz. %	41.85%	47.08%	81.85%	78.15%	83.69%	83.69%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	39.30	36.76	44.18	48.22	46.86	65.27	150.50	-20.04%
YoY %	6.91%	-16.79%	-8.38%	2.90%	-28.21%	-56.63%	-	-
Horiz. %	26.11%	24.43%	29.36%	32.04%	31.14%	43.37%	100.00%	-
EPS	2.89	3.14	5.19	4.80	4.71	4.29	5.36	-9.77%
YoY %	-7.96%	-39.50%	8.13%	1.91%	9.79%	-19.96%	-	-
Horiz. %	53.92%	58.58%	96.83%	89.55%	87.87%	80.04%	100.00%	-
DPS	2.18	3.53	3.50	3.75	5.00	5.00	5.00	-12.91%
YoY %	-38.24%	0.86%	-6.67%	-25.00%	0.00%	0.00%	-	-
Horiz. %	43.60%	70.60%	70.00%	75.00%	100.00%	100.00%	100.00%	-
NAPS	2.12	2.05	1.95	1.89	1.73	1.58	1.65	4.26%
YoY %	3.41%	5.13%	3.17%	9.25%	9.49%	-4.24%	-	-
Horiz. %	128.48%	124.24%	118.18%	114.55%	104.85%	95.76%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 822,895
RPS	27.07	25.74	30.93	25.44	24.10	32.92	75.52	-15.71%
YoY %	5.17%	-16.78%	21.58%	5.56%	-26.79%	-56.41%	-	-
Horiz. %	35.84%	34.08%	40.96%	33.69%	31.91%	43.59%	100.00%	-
EPS	1.99	2.20	3.63	2.53	2.42	2.16	2.69	-4.89%
YoY %	-9.55%	-39.39%	43.48%	4.55%	12.04%	-19.70%	-	-
Horiz. %	73.98%	81.78%	134.94%	94.05%	89.96%	80.30%	100.00%	-
DPS	1.50	2.47	2.45	1.98	2.57	2.52	2.51	-8.21%
YoY %	-39.27%	0.82%	23.74%	-22.96%	1.98%	0.40%	-	-
Horiz. %	59.76%	98.41%	97.61%	78.88%	102.39%	100.40%	100.00%	-
NAPS	1.4605	1.4356	1.3652	0.9971	0.8899	0.797	0.828	9.91%
YoY %	1.73%	5.16%	36.92%	12.05%	11.66%	-3.74%	-	-
Horiz. %	176.39%	173.38%	164.88%	120.42%	107.48%	96.26%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.42	2.18	2.49	2.40	3.09	2.74	2.09	-
P/RPS	3.61	5.93	5.64	4.98	6.59	4.20	1.39	17.23%
YoY %	-39.12%	5.14%	13.25%	-24.43%	56.90%	202.16%	-	-
Horiz. %	259.71%	426.62%	405.76%	358.27%	474.10%	302.16%	100.00%	-
P/EPS	49.13	69.43	47.98	50.00	65.61	63.87	38.99	3.92%
YoY %	-29.24%	44.71%	-4.04%	-23.79%	2.72%	63.81%	-	-
Horiz. %	126.01%	178.07%	123.06%	128.24%	168.27%	163.81%	100.00%	-
EY	2.04	1.44	2.08	2.00	1.52	1.57	2.56	-3.71%
YoY %	41.67%	-30.77%	4.00%	31.58%	-3.18%	-38.67%	-	-
Horiz. %	79.69%	56.25%	81.25%	78.12%	59.38%	61.33%	100.00%	-
DY	1.54	1.62	1.41	1.56	1.62	1.82	2.39	-7.06%
YoY %	-4.94%	14.89%	-9.62%	-3.70%	-10.99%	-23.85%	-	-
Horiz. %	64.44%	67.78%	59.00%	65.27%	67.78%	76.15%	100.00%	-
P/NAPS	0.67	1.06	1.28	1.27	1.79	1.73	1.27	-10.10%
YoY %	-36.79%	-17.19%	0.79%	-29.05%	3.47%	36.22%	-	-
Horiz. %	52.76%	83.46%	100.79%	100.00%	140.94%	136.22%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	20/08/15	21/08/14	22/08/13	15/08/12	16/08/11	19/08/10	18/08/09	-
Price	1.18	2.28	2.37	2.48	2.87	2.82	2.62	-
P/RPS	3.00	6.20	5.36	5.14	6.13	4.32	1.74	9.49%
YoY %	-51.61%	15.67%	4.28%	-16.15%	41.90%	148.28%	-	-
Horiz. %	172.41%	356.32%	308.05%	295.40%	352.30%	248.28%	100.00%	-
P/EPS	40.83	72.61	45.66	51.67	60.93	65.73	48.88	-2.95%
YoY %	-43.77%	59.02%	-11.63%	-15.20%	-7.30%	34.47%	-	-
Horiz. %	83.53%	148.55%	93.41%	105.71%	124.65%	134.47%	100.00%	-
EY	2.45	1.38	2.19	1.94	1.64	1.52	2.05	3.01%
YoY %	77.54%	-36.99%	12.89%	18.29%	7.89%	-25.85%	-	-
Horiz. %	119.51%	67.32%	106.83%	94.63%	80.00%	74.15%	100.00%	-
DY	1.85	1.55	1.48	1.51	1.74	1.77	1.91	-0.53%
YoY %	19.35%	4.73%	-1.99%	-13.22%	-1.69%	-7.33%	-	-
Horiz. %	96.86%	81.15%	77.49%	79.06%	91.10%	92.67%	100.00%	-
P/NAPS	0.56	1.11	1.22	1.31	1.66	1.78	1.59	-15.95%
YoY %	-49.55%	-9.02%	-6.87%	-21.08%	-6.74%	11.95%	-	-
Horiz. %	35.22%	69.81%	76.73%	82.39%	104.40%	111.95%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos