[WCT] YoY TTM Result on 30-Jun-2012 [#2]

Stock

[WCT] WCT HOLDINGS BERHAD

Announcement Date

15-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 1.01%

YoY- 13.62%

Quarter Report

WCT-2nd Qtr Results & Notes.pdf

Latest QR

Upcoming QR

WCT's Result

WCT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	1,567,458	1,550,183	1,795,433	1,585,424	1,486,364	3,433,377	4,093,413	-14.77%
YoY %	1.11%	-13.66%	13.25%	6.66%	-56.71%	-16.12%	-	-
Horiz. %	38.29%	37.87%	43.86%	38.73%	36.31%	83.88%	100.00%	-
PBT	133,770	227,537	444,356	206,710	254,446	177,019	138,181	-0.53%
YoY %	-41.21%	-48.79%	114.97%	-18.76%	43.74%	28.11%	-	-
Horiz. %	96.81%	164.67%	321.58%	149.59%	184.14%	128.11%	100.00%	-
Tax	-30,153	-53,525	-80,077	-41,055	-40,042	-27,208	7,465	-
YoY %	43.67%	33.16%	-95.05%	-2.53%	-47.17%	-464.47%	-	-
Horiz. %	-403.92%	-717.01%	-1,072.70%	-549.97%	-536.40%	-364.47%	100.00%	-
NP	103,617	174,012	364,279	165,655	214,404	149,811	145,646	-5.51%
YoY %	-40.45%	-52.23%	119.90%	-22.74%	43.12%	2.86%	-	-
Horiz. %	71.14%	119.48%	250.11%	113.74%	147.21%	102.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	112,793	172,083	379,188	170,340	149,927	134,624	82,523	5.34%
YoY %	-34.45%	-54.62%	122.61%	13.62%	11.37%	63.14%	-	-
Horiz. %	136.68%	208.53%	459.49%	206.42%	181.68%	163.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.54%	23.52%	18.02%	19.86%	15.74%	15.37%	-5.40%	-
YoY %	-4.17%	30.52%	-9.26%	26.18%	2.41%	384.63%	-	-
Horiz. %	-417.41%	-435.56%	-333.70%	-367.78%	-291.48%	-284.63%	100.00%	-
Total Cost	1,463,841	1,376,171	1,431,154	1,419,769	1,271,960	3,283,566	3,947,767	-15.23%
YoY %	6.37%	-3.84%	0.80%	11.62%	-61.26%	-16.82%	-	-
Horiz. %	37.08%	34.86%	36.25%	35.96%	32.22%	83.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,278,156	2,239,200	2,129,520	822,895	1,388,003	1,243,154	1,291,463	9.91%
YoY %	1.74%	5.15%	158.78%	-40.71%	11.65%	-3.74%	-	-
Horiz. %	176.40%	173.38%	164.89%	63.72%	107.48%	96.26%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	52,657	74,055	69,055	67,179	79,634	78,555	74,392	-5.59%
YoY %	-28.89%	7.24%	2.79%	-15.64%	1.37%	5.60%	-	-
Horiz. %	70.78%	99.55%	92.83%	90.30%	107.05%	105.60%	100.00%	-
Div Payout %	46.68%	43.03%	18.21%	39.44%	53.12%	58.35%	90.15%	-
YoY %	8.48%	136.30%	-53.83%	-25.75%	-8.96%	-35.27%	-	-
Horiz. %	51.78%	47.73%	20.20%	43.75%	58.92%	64.73%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	2,278,156	2,239,200	2,129,520	822,895	1,388,003	1,243,154	1,291,463	9.91%
YoY %	1.74%	5.15%	158.78%	-40.71%	11.65%	-3.74%	-	-
Horiz. %	176.40%	173.38%	164.89%	63.72%	107.48%	96.26%	100.00%	-
NOSH	1,074,602	1,092,292	1,092,061	822,895	802,314	786,806	782,705	5.42%
YoY %	-1.62%	0.02%	32.71%	2.57%	1.97%	0.52%	-	-
Horiz. %	137.29%	139.55%	139.52%	105.13%	102.51%	100.52%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	6.61%	11.23%	20.29%	10.45%	14.42%	4.36%	3.56%	-
YoY %	-41.14%	-44.65%	94.16%	-27.53%	230.73%	22.47%	-	-
Horiz. %	185.67%	315.45%	569.94%	293.54%	405.06%	122.47%	100.00%	-
ROE	4.95%	7.69%	17.81%	20.70%	10.80%	10.83%	6.39%	-
YoY %	-35.63%	-56.82%	-13.96%	91.67%	-0.28%	69.48%	-	-
Horiz. %	77.46%	120.34%	278.72%	323.94%	169.01%	169.48%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	145.86	141.92	164.41	192.66	185.26	436.37	522.98	-19.16%
YoY %	2.78%	-13.68%	-14.66%	3.99%	-57.55%	-16.56%	-	-
Horiz. %	27.89%	27.14%	31.44%	36.84%	35.42%	83.44%	100.00%	-
EPS	10.50	15.75	34.72	20.70	18.69	17.11	10.54	-0.06%
YoY %	-33.33%	-54.64%	67.73%	10.75%	9.23%	62.33%	-	-
Horiz. %	99.62%	149.43%	329.41%	196.39%	177.32%	162.33%	100.00%	-
DPS	4.86	6.78	6.32	8.25	10.00	10.00	9.50	-10.56%
YoY %	-28.32%	7.28%	-23.39%	-17.50%	0.00%	5.26%	-	-
Horiz. %	51.16%	71.37%	66.53%	86.84%	105.26%	105.26%	100.00%	-
NAPS	2.12	2.05	1.95	1.00	1.73	1.58	1.65	4.26%
YoY %	3.41%	5.13%	95.00%	-42.20%	9.49%	-4.24%	-	-
Horiz. %	128.48%	124.24%	118.18%	60.61%	104.85%	95.76%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 822,895
RPS	100.49	99.38	115.11	101.64	95.29	220.11	262.43	-14.77%
YoY %	1.12%	-13.67%	13.25%	6.66%	-56.71%	-16.13%	-	-
Horiz. %	38.29%	37.87%	43.86%	38.73%	36.31%	83.87%	100.00%	-
EPS	7.23	11.03	24.31	10.92	9.61	8.63	5.29	5.34%
YoY %	-34.45%	-54.63%	122.62%	13.63%	11.36%	63.14%	-	-
Horiz. %	136.67%	208.51%	459.55%	206.43%	181.66%	163.14%	100.00%	-
DPS	3.38	4.75	4.43	4.31	5.11	5.04	4.77	-5.57%
YoY %	-28.84%	7.22%	2.78%	-15.66%	1.39%	5.66%	-	-
Horiz. %	70.86%	99.58%	92.87%	90.36%	107.13%	105.66%	100.00%	-
NAPS	1.4605	1.4356	1.3652	0.5276	0.8899	0.797	0.828	9.91%
YoY %	1.73%	5.16%	158.76%	-40.71%	11.66%	-3.74%	-	-
Horiz. %	176.39%	173.38%	164.88%	63.72%	107.48%	96.26%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.42	2.18	2.49	2.40	3.09	2.74	2.09	-
P/RPS	0.97	1.54	1.51	1.25	1.67	0.63	0.40	15.90%
YoY %	-37.01%	1.99%	20.80%	-25.15%	165.08%	57.50%	-	-
Horiz. %	242.50%	385.00%	377.50%	312.50%	417.50%	157.50%	100.00%	-
P/EPS	13.53	13.84	7.17	11.59	16.54	16.01	19.82	-6.16%
YoY %	-2.24%	93.03%	-38.14%	-29.93%	3.31%	-19.22%	-	-
Horiz. %	68.26%	69.83%	36.18%	58.48%	83.45%	80.78%	100.00%	-
EY	7.39	7.23	13.94	8.63	6.05	6.24	5.04	6.58%
YoY %	2.21%	-48.13%	61.53%	42.64%	-3.04%	23.81%	-	-
Horiz. %	146.63%	143.45%	276.59%	171.23%	120.04%	123.81%	100.00%	-
DY	3.42	3.11	2.54	3.44	3.24	3.65	4.55	-4.64%
YoY %	9.97%	22.44%	-26.16%	6.17%	-11.23%	-19.78%	-	-
Horiz. %	75.16%	68.35%	55.82%	75.60%	71.21%	80.22%	100.00%	-
P/NAPS	0.67	1.06	1.28	2.40	1.79	1.73	1.27	-10.10%
YoY %	-36.79%	-17.19%	-46.67%	34.08%	3.47%	36.22%	-	-
Horiz. %	52.76%	83.46%	100.79%	188.98%	140.94%	136.22%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	20/08/15	21/08/14	22/08/13	15/08/12	16/08/11	19/08/10	18/08/09	-
Price	1.18	2.28	2.37	2.48	2.87	2.82	2.62	-
P/RPS	0.81	1.61	1.44	1.29	1.55	0.65	0.50	8.36%
YoY %	-49.69%	11.81%	11.63%	-16.77%	138.46%	30.00%	-	-
Horiz. %	162.00%	322.00%	288.00%	258.00%	310.00%	130.00%	100.00%	-
P/EPS	11.24	14.47	6.83	11.98	15.36	16.48	24.85	-12.38%
YoY %	-22.32%	111.86%	-42.99%	-22.01%	-6.80%	-33.68%	-	-
Horiz. %	45.23%	58.23%	27.48%	48.21%	61.81%	66.32%	100.00%	-
EY	8.90	6.91	14.65	8.35	6.51	6.07	4.02	14.15%
YoY %	28.80%	-52.83%	75.45%	28.26%	7.25%	51.00%	-	-
Horiz. %	221.39%	171.89%	364.43%	207.71%	161.94%	151.00%	100.00%	-
DY	4.12	2.97	2.67	3.33	3.48	3.55	3.63	2.13%
YoY %	38.72%	11.24%	-19.82%	-4.31%	-1.97%	-2.20%	-	-
Horiz. %	113.50%	81.82%	73.55%	91.74%	95.87%	97.80%	100.00%	-
P/NAPS	0.56	1.11	1.22	2.48	1.66	1.78	1.59	-15.95%
YoY %	-49.55%	-9.02%	-50.81%	49.40%	-6.74%	11.95%	-	-
Horiz. %	35.22%	69.81%	76.73%	155.97%	104.40%	111.95%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos