[WCT] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -16.08%
YoY- -51.55%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,564,545 1,623,995 4,097,769 3,857,649 3,151,279 1,801,465 753,109 12.94%
PBT 209,596 258,315 192,891 151,537 313,862 161,696 127,474 8.63%
Tax -41,615 -45,862 -7,713 -3,603 -55,620 -32,433 -34,831 3.00%
NP 167,981 212,453 185,178 147,934 258,242 129,263 92,643 10.41%
-
NP to SH 168,630 145,892 142,823 85,408 176,264 94,600 79,164 13.41%
-
Tax Rate 19.85% 17.75% 4.00% 2.38% 17.72% 20.06% 27.32% -
Total Cost 1,396,564 1,411,542 3,912,591 3,709,715 2,893,037 1,672,202 660,466 13.27%
-
Net Worth 813,699 1,349,605 1,240,850 1,252,630 1,123,767 435,625 559,091 6.44%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 76,436 78,859 78,350 74,383 54,537 47,985 37,840 12.42%
Div Payout % 45.33% 54.05% 54.86% 87.09% 30.94% 50.72% 47.80% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 813,699 1,349,605 1,240,850 1,252,630 1,123,767 435,625 559,091 6.44%
NOSH 813,699 793,885 785,348 782,894 754,206 217,812 212,582 25.04%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.74% 13.08% 4.52% 3.83% 8.19% 7.18% 12.30% -
ROE 20.72% 10.81% 11.51% 6.82% 15.69% 21.72% 14.16% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 192.28 204.56 521.78 492.74 417.83 827.07 354.27 -9.67%
EPS 20.72 18.38 18.19 10.91 23.37 43.43 37.24 -9.30%
DPS 9.50 10.00 10.00 9.50 7.23 22.03 17.80 -9.92%
NAPS 1.00 1.70 1.58 1.60 1.49 2.00 2.63 -14.87%
Adjusted Per Share Value based on latest NOSH - 782,894
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 104.43 108.40 273.52 257.49 210.34 120.25 50.27 12.94%
EPS 11.26 9.74 9.53 5.70 11.77 6.31 5.28 13.44%
DPS 5.10 5.26 5.23 4.96 3.64 3.20 2.53 12.38%
NAPS 0.5431 0.9008 0.8283 0.8361 0.7501 0.2908 0.3732 6.44%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.44 3.04 2.75 1.08 3.84 2.95 1.42 -
P/RPS 1.27 1.49 0.53 0.22 0.92 0.36 0.40 21.21%
P/EPS 11.77 16.54 15.12 9.90 16.43 6.79 3.81 20.66%
EY 8.49 6.05 6.61 10.10 6.09 14.72 26.22 -17.11%
DY 3.89 3.29 3.64 8.80 1.88 7.47 12.54 -17.70%
P/NAPS 2.44 1.79 1.74 0.68 2.58 1.48 0.54 28.54%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 26/05/11 21/05/10 21/05/09 15/05/08 29/05/07 25/05/06 -
Price 2.21 3.04 2.57 1.98 3.52 3.28 1.68 -
P/RPS 1.15 1.49 0.49 0.40 0.84 0.40 0.47 16.06%
P/EPS 10.66 16.54 14.13 18.15 15.06 7.55 4.51 15.40%
EY 9.38 6.05 7.08 5.51 6.64 13.24 22.17 -13.34%
DY 4.30 3.29 3.89 4.80 2.05 6.72 10.60 -13.94%
P/NAPS 2.21 1.79 1.63 1.24 2.36 1.64 0.64 22.91%

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