[WCT] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -0.82%
YoY- -55.13%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,665,247 1,491,198 2,478,385 4,664,140 3,435,720 2,565,575 972,496 9.36%
PBT 209,292 247,668 182,915 149,650 284,986 251,271 129,204 8.36%
Tax -47,409 -46,243 -27,970 2,086 -33,457 -52,550 -29,397 8.28%
NP 161,883 201,425 154,945 151,736 251,529 198,721 99,807 8.38%
-
NP to SH 171,399 158,663 131,813 81,844 182,416 128,180 77,137 14.21%
-
Tax Rate 22.65% 18.67% 15.29% -1.39% 11.74% 20.91% 22.75% -
Total Cost 1,503,364 1,289,773 2,323,440 4,512,404 3,184,191 2,366,854 872,689 9.47%
-
Net Worth 821,934 1,428,284 1,220,904 1,264,247 1,197,691 611,893 426,368 11.54%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 67,179 79,634 78,555 74,392 53,821 55,872 47,895 5.79%
Div Payout % 39.19% 50.19% 59.60% 90.90% 29.50% 43.59% 62.09% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 821,934 1,428,284 1,220,904 1,264,247 1,197,691 611,893 426,368 11.54%
NOSH 821,934 806,940 787,680 785,247 782,804 305,946 213,184 25.19%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.72% 13.51% 6.25% 3.25% 7.32% 7.75% 10.26% -
ROE 20.85% 11.11% 10.80% 6.47% 15.23% 20.95% 18.09% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 202.60 184.80 314.64 593.97 438.90 838.57 456.18 -12.64%
EPS 20.85 19.66 16.73 10.42 23.30 41.90 36.18 -8.76%
DPS 8.25 9.87 10.00 9.50 6.88 18.26 22.50 -15.38%
NAPS 1.00 1.77 1.55 1.61 1.53 2.00 2.00 -10.90%
Adjusted Per Share Value based on latest NOSH - 785,247
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 106.76 95.60 158.89 299.02 220.26 164.48 62.35 9.36%
EPS 10.99 10.17 8.45 5.25 11.69 8.22 4.95 14.20%
DPS 4.31 5.11 5.04 4.77 3.45 3.58 3.07 5.81%
NAPS 0.5269 0.9157 0.7827 0.8105 0.7678 0.3923 0.2733 11.55%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.70 2.00 3.05 2.80 2.60 3.85 1.69 -
P/RPS 1.33 1.08 0.97 0.47 0.59 0.46 0.37 23.74%
P/EPS 12.95 10.17 18.23 26.86 11.16 9.19 4.67 18.51%
EY 7.72 9.83 5.49 3.72 8.96 10.88 21.41 -15.62%
DY 3.06 4.93 3.28 3.39 2.64 4.74 13.31 -21.71%
P/NAPS 2.70 1.13 1.97 1.74 1.70 1.93 0.85 21.22%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 17/11/11 18/11/10 18/11/09 13/11/08 29/11/07 23/11/06 -
Price 2.71 2.38 3.02 2.66 1.78 3.97 1.87 -
P/RPS 1.34 1.29 0.96 0.45 0.41 0.47 0.41 21.79%
P/EPS 13.00 12.10 18.05 25.52 7.64 9.48 5.17 16.59%
EY 7.69 8.26 5.54 3.92 13.09 10.55 19.35 -14.24%
DY 3.04 4.15 3.31 3.57 3.86 4.60 12.03 -20.47%
P/NAPS 2.71 1.34 1.95 1.65 1.16 1.99 0.94 19.28%

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