[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
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,567,458 1,550,183 1,795,433 1,585,424 1,486,364 3,433,377 4,093,413 -14.77%
PBT 133,770 227,537 444,356 206,710 254,446 177,019 138,181 -0.53%
Tax -30,153 -53,525 -80,077 -41,055 -40,042 -27,208 7,465 -
NP 103,617 174,012 364,279 165,655 214,404 149,811 145,646 -5.51%
-
NP to SH 112,793 172,083 379,188 170,340 149,927 134,624 82,523 5.34%
-
Tax Rate 22.54% 23.52% 18.02% 19.86% 15.74% 15.37% -5.40% -
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%
-
Net Worth 2,278,156 2,239,200 2,129,520 822,895 1,388,003 1,243,154 1,291,463 9.91%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 52,657 74,055 69,055 67,179 79,634 78,555 74,392 -5.59%
Div Payout % 46.68% 43.03% 18.21% 39.44% 53.12% 58.35% 90.15% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 2,278,156 2,239,200 2,129,520 822,895 1,388,003 1,243,154 1,291,463 9.91%
NOSH 1,074,602 1,092,292 1,092,061 822,895 802,314 786,806 782,705 5.42%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.61% 11.23% 20.29% 10.45% 14.42% 4.36% 3.56% -
ROE 4.95% 7.69% 17.81% 20.70% 10.80% 10.83% 6.39% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 145.86 141.92 164.41 192.66 185.26 436.37 522.98 -19.16%
EPS 10.50 15.75 34.72 20.70 18.69 17.11 10.54 -0.06%
DPS 4.86 6.78 6.32 8.25 10.00 10.00 9.50 -10.56%
NAPS 2.12 2.05 1.95 1.00 1.73 1.58 1.65 4.26%
Adjusted Per Share Value based on latest NOSH - 822,895
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 100.49 99.38 115.11 101.64 95.29 220.11 262.43 -14.77%
EPS 7.23 11.03 24.31 10.92 9.61 8.63 5.29 5.34%
DPS 3.38 4.75 4.43 4.31 5.11 5.04 4.77 -5.57%
NAPS 1.4605 1.4356 1.3652 0.5276 0.8899 0.797 0.828 9.91%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
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%
P/EPS 13.53 13.84 7.17 11.59 16.54 16.01 19.82 -6.16%
EY 7.39 7.23 13.94 8.63 6.05 6.24 5.04 6.58%
DY 3.42 3.11 2.54 3.44 3.24 3.65 4.55 -4.64%
P/NAPS 0.67 1.06 1.28 2.40 1.79 1.73 1.27 -10.10%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
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%
P/EPS 11.24 14.47 6.83 11.98 15.36 16.48 24.85 -12.38%
EY 8.90 6.91 14.65 8.35 6.51 6.07 4.02 14.15%
DY 4.12 2.97 2.67 3.33 3.48 3.55 3.63 2.13%
P/NAPS 0.56 1.11 1.22 2.48 1.66 1.78 1.59 -15.95%

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