[WCT] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 2.77%
YoY- 11.37%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,550,183 1,795,433 1,585,424 1,486,364 3,433,377 4,093,413 3,325,156 -11.93%
PBT 227,537 444,356 206,710 254,446 177,019 138,181 313,187 -5.18%
Tax -53,525 -80,077 -41,055 -40,042 -27,208 7,465 -41,336 4.39%
NP 174,012 364,279 165,655 214,404 149,811 145,646 271,851 -7.16%
-
NP to SH 172,083 379,188 170,340 149,927 134,624 82,523 187,311 -1.40%
-
Tax Rate 23.52% 18.02% 19.86% 15.74% 15.37% -5.40% 13.20% -
Total Cost 1,376,171 1,431,154 1,419,769 1,271,960 3,283,566 3,947,767 3,053,305 -12.43%
-
Net Worth 2,239,200 2,129,520 822,895 1,388,003 1,243,154 1,291,463 1,189,419 11.11%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 74,055 69,055 67,179 79,634 78,555 74,392 76,767 -0.59%
Div Payout % 43.03% 18.21% 39.44% 53.12% 58.35% 90.15% 40.98% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 2,239,200 2,129,520 822,895 1,388,003 1,243,154 1,291,463 1,189,419 11.11%
NOSH 1,092,292 1,092,061 822,895 802,314 786,806 782,705 782,513 5.71%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 11.23% 20.29% 10.45% 14.42% 4.36% 3.56% 8.18% -
ROE 7.69% 17.81% 20.70% 10.80% 10.83% 6.39% 15.75% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 141.92 164.41 192.66 185.26 436.37 522.98 424.93 -16.69%
EPS 15.75 34.72 20.70 18.69 17.11 10.54 23.94 -6.73%
DPS 6.78 6.32 8.25 10.00 10.00 9.50 9.81 -5.96%
NAPS 2.05 1.95 1.00 1.73 1.58 1.65 1.52 5.10%
Adjusted Per Share Value based on latest NOSH - 802,314
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 99.38 115.11 101.64 95.29 220.11 262.43 213.18 -11.93%
EPS 11.03 24.31 10.92 9.61 8.63 5.29 12.01 -1.40%
DPS 4.75 4.43 4.31 5.11 5.04 4.77 4.92 -0.58%
NAPS 1.4356 1.3652 0.5276 0.8899 0.797 0.828 0.7625 11.11%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.18 2.49 2.40 3.09 2.74 2.09 3.06 -
P/RPS 1.54 1.51 1.25 1.67 0.63 0.40 0.72 13.50%
P/EPS 13.84 7.17 11.59 16.54 16.01 19.82 12.78 1.33%
EY 7.23 13.94 8.63 6.05 6.24 5.04 7.82 -1.29%
DY 3.11 2.54 3.44 3.24 3.65 4.55 3.21 -0.52%
P/NAPS 1.06 1.28 2.40 1.79 1.73 1.27 2.01 -10.11%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 21/08/14 22/08/13 15/08/12 16/08/11 19/08/10 18/08/09 14/08/08 -
Price 2.28 2.37 2.48 2.87 2.82 2.62 3.10 -
P/RPS 1.61 1.44 1.29 1.55 0.65 0.50 0.73 14.08%
P/EPS 14.47 6.83 11.98 15.36 16.48 24.85 12.95 1.86%
EY 6.91 14.65 8.35 6.51 6.07 4.02 7.72 -1.82%
DY 2.97 2.67 3.33 3.48 3.55 3.63 3.16 -1.02%
P/NAPS 1.11 1.22 2.48 1.66 1.78 1.59 2.04 -9.64%

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