[WCT] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -20.45%
YoY- -1.99%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 441,799 361,976 357,142 1,312,134 741,407 630,843 416,327 0.99%
PBT 55,586 53,004 59,782 53,886 42,417 70,618 38,450 6.32%
Tax -18,382 -12,028 -5,827 -5,065 314 -7,565 -4,755 25.25%
NP 37,204 40,976 53,955 48,821 42,731 63,053 33,695 1.66%
-
NP to SH 40,357 39,298 30,562 33,373 34,052 38,947 21,958 10.66%
-
Tax Rate 33.07% 22.69% 9.75% 9.40% -0.74% 10.71% 12.37% -
Total Cost 404,595 321,000 303,187 1,263,313 698,676 567,790 382,632 0.93%
-
Net Worth 1,553,456 1,428,284 1,220,904 1,264,247 1,197,691 865,828 573,466 18.05%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 22,945 15,988 -
Div Payout % - - - - - 58.92% 72.82% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,553,456 1,428,284 1,220,904 1,264,247 1,197,691 865,828 573,466 18.05%
NOSH 821,934 806,940 787,680 785,247 782,804 305,946 213,184 25.19%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.42% 11.32% 15.11% 3.72% 5.76% 10.00% 8.09% -
ROE 2.60% 2.75% 2.50% 2.64% 2.84% 4.50% 3.83% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 53.75 44.86 45.34 167.10 94.71 206.19 195.29 -19.33%
EPS 4.91 4.87 3.88 4.25 4.35 12.73 10.30 -11.60%
DPS 0.00 0.00 0.00 0.00 0.00 7.50 7.50 -
NAPS 1.89 1.77 1.55 1.61 1.53 2.83 2.69 -5.70%
Adjusted Per Share Value based on latest NOSH - 785,247
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 28.32 23.21 22.90 84.12 47.53 40.44 26.69 0.99%
EPS 2.59 2.52 1.96 2.14 2.18 2.50 1.41 10.65%
DPS 0.00 0.00 0.00 0.00 0.00 1.47 1.03 -
NAPS 0.9959 0.9157 0.7827 0.8105 0.7678 0.5551 0.3677 18.04%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.70 2.00 3.05 2.80 2.60 3.85 1.69 -
P/RPS 5.02 4.46 6.73 1.68 2.75 1.87 0.87 33.89%
P/EPS 54.99 41.07 78.61 65.88 59.77 30.24 16.41 22.30%
EY 1.82 2.44 1.27 1.52 1.67 3.31 6.09 -18.21%
DY 0.00 0.00 0.00 0.00 0.00 1.95 4.44 -
P/NAPS 1.43 1.13 1.97 1.74 1.70 1.36 0.63 14.62%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 17/11/11 18/11/10 18/11/09 13/11/08 29/11/07 23/11/06 -
Price 2.71 2.38 3.02 2.66 1.78 3.97 1.87 -
P/RPS 5.04 5.31 6.66 1.59 1.88 1.93 0.96 31.80%
P/EPS 55.19 48.87 77.84 62.59 40.92 31.19 18.16 20.33%
EY 1.81 2.05 1.28 1.60 2.44 3.21 5.51 -16.92%
DY 0.00 0.00 0.00 0.00 0.00 1.89 4.01 -
P/NAPS 1.43 1.34 1.95 1.65 1.16 1.40 0.70 12.63%

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