[WCT] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -5.74%
YoY- 63.14%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,795,433 1,585,424 1,486,364 3,433,377 4,093,413 3,325,156 2,351,059 -4.39%
PBT 444,356 206,710 254,446 177,019 138,181 313,187 219,103 12.49%
Tax -80,077 -41,055 -40,042 -27,208 7,465 -41,336 -49,740 8.25%
NP 364,279 165,655 214,404 149,811 145,646 271,851 169,363 13.60%
-
NP to SH 379,188 170,340 149,927 134,624 82,523 187,311 111,191 22.66%
-
Tax Rate 18.02% 19.86% 15.74% 15.37% -5.40% 13.20% 22.70% -
Total Cost 1,431,154 1,419,769 1,271,960 3,283,566 3,947,767 3,053,305 2,181,696 -6.77%
-
Net Worth 2,129,520 822,895 1,388,003 1,243,154 1,291,463 1,189,419 675,819 21.05%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 69,055 67,179 79,634 78,555 74,392 76,767 48,915 5.90%
Div Payout % 18.21% 39.44% 53.12% 58.35% 90.15% 40.98% 43.99% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 2,129,520 822,895 1,388,003 1,243,154 1,291,463 1,189,419 675,819 21.05%
NOSH 1,092,061 822,895 802,314 786,806 782,705 782,513 225,273 30.06%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 20.29% 10.45% 14.42% 4.36% 3.56% 8.18% 7.20% -
ROE 17.81% 20.70% 10.80% 10.83% 6.39% 15.75% 16.45% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 164.41 192.66 185.26 436.37 522.98 424.93 1,043.65 -26.48%
EPS 34.72 20.70 18.69 17.11 10.54 23.94 49.36 -5.69%
DPS 6.32 8.25 10.00 10.00 9.50 9.81 21.71 -18.57%
NAPS 1.95 1.00 1.73 1.58 1.65 1.52 3.00 -6.92%
Adjusted Per Share Value based on latest NOSH - 786,806
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 115.11 101.64 95.29 220.11 262.43 213.18 150.73 -4.38%
EPS 24.31 10.92 9.61 8.63 5.29 12.01 7.13 22.65%
DPS 4.43 4.31 5.11 5.04 4.77 4.92 3.14 5.89%
NAPS 1.3652 0.5276 0.8899 0.797 0.828 0.7625 0.4333 21.05%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.49 2.40 3.09 2.74 2.09 3.06 3.97 -
P/RPS 1.51 1.25 1.67 0.63 0.40 0.72 0.38 25.82%
P/EPS 7.17 11.59 16.54 16.01 19.82 12.78 8.04 -1.88%
EY 13.94 8.63 6.05 6.24 5.04 7.82 12.43 1.92%
DY 2.54 3.44 3.24 3.65 4.55 3.21 5.47 -11.99%
P/NAPS 1.28 2.40 1.79 1.73 1.27 2.01 1.32 -0.51%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 15/08/12 16/08/11 19/08/10 18/08/09 14/08/08 29/08/07 -
Price 2.37 2.48 2.87 2.82 2.62 3.10 3.00 -
P/RPS 1.44 1.29 1.55 0.65 0.50 0.73 0.29 30.58%
P/EPS 6.83 11.98 15.36 16.48 24.85 12.95 6.08 1.95%
EY 14.65 8.35 6.51 6.07 4.02 7.72 16.45 -1.91%
DY 2.67 3.33 3.48 3.55 3.63 3.16 7.24 -15.30%
P/NAPS 1.22 2.48 1.66 1.78 1.59 2.04 1.00 3.36%

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