[WCT] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 109.37%
YoY- 116.2%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,667,920 1,662,222 1,654,951 1,560,354 1,538,589 1,708,501 4,666,602 -15.75%
PBT 261,202 149,454 254,243 414,944 207,538 259,888 211,078 3.61%
Tax -54,315 -28,483 -64,492 -69,241 -41,044 -47,949 4,786 -
NP 206,887 120,971 189,751 345,703 166,494 211,939 215,864 -0.70%
-
NP to SH 209,376 122,918 197,548 358,861 165,988 143,448 147,098 6.05%
-
Tax Rate 20.79% 19.06% 25.37% 16.69% 19.78% 18.45% -2.27% -
Total Cost 1,461,033 1,541,251 1,465,200 1,214,651 1,372,095 1,496,562 4,450,738 -16.93%
-
Net Worth 2,389,150 2,181,397 2,206,301 1,812,078 807,138 790,377 1,286,273 10.86%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 47,317 67,788 73,719 61,692 76,436 78,859 78,350 -8.05%
Div Payout % 22.60% 55.15% 37.32% 17.19% 46.05% 54.97% 53.26% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 2,389,150 2,181,397 2,206,301 1,812,078 807,138 790,377 1,286,273 10.86%
NOSH 1,194,575 1,090,698 1,092,228 948,732 807,138 790,377 784,313 7.26%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 12.40% 7.28% 11.47% 22.16% 10.82% 12.40% 4.63% -
ROE 8.76% 5.63% 8.95% 19.80% 20.57% 18.15% 11.44% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 139.62 152.40 151.52 164.47 190.62 216.16 594.99 -21.45%
EPS 17.53 11.27 18.09 37.83 20.57 18.15 18.76 -1.12%
DPS 3.96 6.21 6.75 6.50 9.50 10.00 10.00 -14.30%
NAPS 2.00 2.00 2.02 1.91 1.00 1.00 1.64 3.36%
Adjusted Per Share Value based on latest NOSH - 948,732
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 106.93 106.57 106.10 100.03 98.64 109.53 299.18 -15.75%
EPS 13.42 7.88 12.66 23.01 10.64 9.20 9.43 6.05%
DPS 3.03 4.35 4.73 3.96 4.90 5.06 5.02 -8.06%
NAPS 1.5317 1.3985 1.4145 1.1617 0.5175 0.5067 0.8246 10.86%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.61 1.59 2.05 2.35 2.38 3.19 2.60 -
P/RPS 1.15 1.04 1.35 1.43 1.25 1.48 0.44 17.35%
P/EPS 9.19 14.11 11.33 6.21 11.57 17.58 13.86 -6.61%
EY 10.89 7.09 8.82 16.10 8.64 5.69 7.21 7.11%
DY 2.46 3.91 3.29 2.77 3.99 3.13 3.85 -7.19%
P/NAPS 0.81 0.80 1.01 1.23 2.38 3.19 1.59 -10.62%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 25/02/15 25/02/14 25/02/13 23/02/12 25/02/11 24/02/10 -
Price 1.61 1.68 2.18 2.20 2.69 2.89 2.65 -
P/RPS 1.15 1.10 1.44 1.34 1.41 1.34 0.45 16.91%
P/EPS 9.19 14.91 12.05 5.82 13.08 15.92 14.13 -6.91%
EY 10.89 6.71 8.30 17.19 7.64 6.28 7.08 7.43%
DY 2.46 3.70 3.10 2.96 3.53 3.46 3.77 -6.86%
P/NAPS 0.81 0.84 1.08 1.15 2.69 2.89 1.62 -10.90%

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