[WCT] YoY TTM 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- -3.38%
YoY- -55.94%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,585,424 1,486,364 3,433,377 4,093,413 3,325,156 2,351,059 795,551 12.16%
PBT 206,710 254,446 177,019 138,181 313,187 219,103 119,162 9.60%
Tax -41,055 -40,042 -27,208 7,465 -41,336 -49,740 -32,226 4.11%
NP 165,655 214,404 149,811 145,646 271,851 169,363 86,936 11.33%
-
NP to SH 170,340 149,927 134,624 82,523 187,311 111,191 72,230 15.35%
-
Tax Rate 19.86% 15.74% 15.37% -5.40% 13.20% 22.70% 27.04% -
Total Cost 1,419,769 1,271,960 3,283,566 3,947,767 3,053,305 2,181,696 708,615 12.26%
-
Net Worth 822,895 1,388,003 1,243,154 1,291,463 1,189,419 675,819 564,108 6.48%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 67,179 79,634 78,555 74,392 76,767 48,915 43,294 7.59%
Div Payout % 39.44% 53.12% 58.35% 90.15% 40.98% 43.99% 59.94% -
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 822,895 1,388,003 1,243,154 1,291,463 1,189,419 675,819 564,108 6.48%
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 10.45% 14.42% 4.36% 3.56% 8.18% 7.20% 10.93% -
ROE 20.70% 10.80% 10.83% 6.39% 15.75% 16.45% 12.80% -
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 192.66 185.26 436.37 522.98 424.93 1,043.65 373.72 -10.44%
EPS 20.70 18.69 17.11 10.54 23.94 49.36 33.93 -7.89%
DPS 8.25 10.00 10.00 9.50 9.81 21.71 20.34 -13.95%
NAPS 1.00 1.73 1.58 1.65 1.52 3.00 2.65 -14.97%
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 101.64 95.29 220.11 262.43 213.18 150.73 51.00 12.16%
EPS 10.92 9.61 8.63 5.29 12.01 7.13 4.63 15.35%
DPS 4.31 5.11 5.04 4.77 4.92 3.14 2.78 7.57%
NAPS 0.5276 0.8899 0.797 0.828 0.7625 0.4333 0.3617 6.48%
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 1.25 1.67 0.63 0.40 0.72 0.38 0.42 19.91%
P/EPS 11.59 16.54 16.01 19.82 12.78 8.04 4.63 16.50%
EY 8.63 6.05 6.24 5.04 7.82 12.43 21.61 -14.17%
DY 3.44 3.24 3.65 4.55 3.21 5.47 12.95 -19.80%
P/NAPS 2.40 1.79 1.73 1.27 2.01 1.32 0.59 26.31%
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 1.29 1.55 0.65 0.50 0.73 0.29 0.44 19.61%
P/EPS 11.98 15.36 16.48 24.85 12.95 6.08 4.89 16.09%
EY 8.35 6.51 6.07 4.02 7.72 16.45 20.44 -13.84%
DY 3.33 3.48 3.55 3.63 3.16 7.24 12.25 -19.49%
P/NAPS 2.48 1.66 1.78 1.59 2.04 1.00 0.63 25.63%

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