[WCT] QoQ Annualized Quarter 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- -0.67%
YoY- 5.79%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,963,780 1,560,354 1,573,576 1,476,766 1,366,280 1,538,589 1,404,698 25.00%
PBT 261,420 414,944 206,806 199,038 206,424 207,538 204,468 17.78%
Tax -94,092 -69,241 -54,852 -45,514 -47,308 -41,044 -46,365 60.22%
NP 167,328 345,703 151,954 153,524 159,116 166,494 158,102 3.84%
-
NP to SH 172,728 358,861 159,853 159,066 160,136 165,988 152,638 8.58%
-
Tax Rate 35.99% 16.69% 26.52% 22.87% 22.92% 19.78% 22.68% -
Total Cost 1,796,452 1,214,651 1,421,621 1,323,242 1,207,164 1,372,095 1,246,596 27.55%
-
Net Worth 1,971,131 1,794,040 1,548,818 1,546,474 1,521,617 1,469,273 1,417,969 24.53%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 66,096 40,974 61,368 - 76,273 53,407 -
Div Payout % - 18.42% 25.63% 38.58% - 45.95% 34.99% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,971,131 1,794,040 1,548,818 1,546,474 1,521,617 1,469,273 1,417,969 24.53%
NOSH 1,016,047 944,232 819,480 818,240 813,699 802,881 801,112 17.15%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 8.52% 22.16% 9.66% 10.40% 11.65% 10.82% 11.26% -
ROE 8.76% 20.00% 10.32% 10.29% 10.52% 11.30% 10.76% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 193.28 165.25 192.02 180.48 167.91 191.63 175.34 6.70%
EPS 17.00 38.01 19.51 19.44 19.68 17.98 19.05 -7.30%
DPS 0.00 7.00 5.00 7.50 0.00 9.50 6.67 -
NAPS 1.94 1.90 1.89 1.89 1.87 1.83 1.77 6.29%
Adjusted Per Share Value based on latest NOSH - 822,895
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 138.47 110.03 110.96 104.13 96.34 108.49 99.05 25.00%
EPS 12.18 25.30 11.27 11.22 11.29 11.70 10.76 8.60%
DPS 0.00 4.66 2.89 4.33 0.00 5.38 3.77 -
NAPS 1.3899 1.2651 1.0921 1.0905 1.073 1.036 0.9999 24.52%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.38 2.35 2.70 2.40 2.44 2.38 2.00 -
P/RPS 1.23 1.42 1.41 1.33 1.45 1.24 1.14 5.19%
P/EPS 14.00 6.18 13.84 12.35 12.40 11.51 10.50 21.12%
EY 7.14 16.17 7.22 8.10 8.07 8.69 9.53 -17.49%
DY 0.00 2.98 1.85 3.13 0.00 3.99 3.33 -
P/NAPS 1.23 1.24 1.43 1.27 1.30 1.30 1.13 5.81%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 25/02/13 21/11/12 15/08/12 22/05/12 23/02/12 17/11/11 -
Price 2.64 2.20 2.71 2.48 2.21 2.69 2.38 -
P/RPS 1.37 1.33 1.41 1.37 1.32 1.40 1.36 0.48%
P/EPS 15.53 5.79 13.89 12.76 11.23 13.01 12.49 15.61%
EY 6.44 17.28 7.20 7.84 8.90 7.69 8.01 -13.52%
DY 0.00 3.18 1.85 3.02 0.00 3.53 2.80 -
P/NAPS 1.36 1.16 1.43 1.31 1.18 1.47 1.34 0.99%

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