[WCT] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
14-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 6.27%
YoY- 68.46%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,486,364 3,433,377 4,093,413 3,325,156 2,351,059 795,551 780,264 11.33%
PBT 254,446 177,019 138,181 313,187 219,103 119,162 75,554 22.41%
Tax -40,042 -27,208 7,465 -41,336 -49,740 -32,226 -39,558 0.20%
NP 214,404 149,811 145,646 271,851 169,363 86,936 35,996 34.61%
-
NP to SH 149,927 134,624 82,523 187,311 111,191 72,230 30,386 30.46%
-
Tax Rate 15.74% 15.37% -5.40% 13.20% 22.70% 27.04% 52.36% -
Total Cost 1,271,960 3,283,566 3,947,767 3,053,305 2,181,696 708,615 744,268 9.33%
-
Net Worth 1,388,003 1,243,154 1,291,463 1,189,419 675,819 564,108 420,452 22.01%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 79,634 78,555 74,392 76,767 48,915 43,294 55,177 6.30%
Div Payout % 53.12% 58.35% 90.15% 40.98% 43.99% 59.94% 181.59% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 1,388,003 1,243,154 1,291,463 1,189,419 675,819 564,108 420,452 22.01%
NOSH 802,314 786,806 782,705 782,513 225,273 212,871 140,150 33.73%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 14.42% 4.36% 3.56% 8.18% 7.20% 10.93% 4.61% -
ROE 10.80% 10.83% 6.39% 15.75% 16.45% 12.80% 7.23% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 185.26 436.37 522.98 424.93 1,043.65 373.72 556.73 -16.74%
EPS 18.69 17.11 10.54 23.94 49.36 33.93 21.68 -2.44%
DPS 10.00 10.00 9.50 9.81 21.71 20.34 39.37 -20.41%
NAPS 1.73 1.58 1.65 1.52 3.00 2.65 3.00 -8.76%
Adjusted Per Share Value based on latest NOSH - 782,513
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 95.29 220.11 262.43 213.18 150.73 51.00 50.02 11.33%
EPS 9.61 8.63 5.29 12.01 7.13 4.63 1.95 30.43%
DPS 5.11 5.04 4.77 4.92 3.14 2.78 3.54 6.30%
NAPS 0.8899 0.797 0.828 0.7625 0.4333 0.3617 0.2696 22.01%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 3.09 2.74 2.09 3.06 3.97 1.57 1.50 -
P/RPS 1.67 0.63 0.40 0.72 0.38 0.42 0.27 35.46%
P/EPS 16.54 16.01 19.82 12.78 8.04 4.63 6.92 15.62%
EY 6.05 6.24 5.04 7.82 12.43 21.61 14.45 -13.50%
DY 3.24 3.65 4.55 3.21 5.47 12.95 26.25 -29.42%
P/NAPS 1.79 1.73 1.27 2.01 1.32 0.59 0.50 23.67%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 16/08/11 19/08/10 18/08/09 14/08/08 29/08/07 28/08/06 29/08/05 -
Price 2.87 2.82 2.62 3.10 3.00 1.66 1.65 -
P/RPS 1.55 0.65 0.50 0.73 0.29 0.44 0.30 31.46%
P/EPS 15.36 16.48 24.85 12.95 6.08 4.89 7.61 12.41%
EY 6.51 6.07 4.02 7.72 16.45 20.44 13.14 -11.04%
DY 3.48 3.55 3.63 3.16 7.24 12.25 23.86 -27.43%
P/NAPS 1.66 1.78 1.59 2.04 1.00 0.63 0.55 20.20%

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