[WCT] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -10.73%
YoY- 34.58%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 4,293,820 3,875,812 3,808,997 3,471,868 3,724,988 3,681,204 2,781,701 33.59%
PBT 279,696 277,232 158,840 270,565 321,014 306,444 283,530 -0.90%
Tax 2,682 -3,376 -13,052 -25,149 -38,352 -41,172 -54,404 -
NP 282,378 273,856 145,788 245,416 282,662 265,272 229,126 14.96%
-
NP to SH 162,352 156,892 101,770 179,300 200,846 222,340 147,862 6.43%
-
Tax Rate -0.96% 1.22% 8.22% 9.29% 11.95% 13.44% 19.19% -
Total Cost 4,011,442 3,601,956 3,663,209 3,226,452 3,442,326 3,415,932 2,552,575 35.20%
-
Net Worth 1,291,614 1,252,630 1,193,977 1,182,452 1,167,887 1,123,767 855,622 31.62%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 78,279 - 73,654 51,522 76,834 - 26,942 103.74%
Div Payout % 48.22% - 72.37% 28.74% 38.26% - 18.22% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,291,614 1,252,630 1,193,977 1,182,452 1,167,887 1,123,767 855,622 31.62%
NOSH 782,796 782,894 775,309 772,844 768,347 754,206 338,966 74.80%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.58% 7.07% 3.83% 7.07% 7.59% 7.21% 8.24% -
ROE 12.57% 12.53% 8.52% 15.16% 17.20% 19.79% 17.28% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 548.52 495.06 491.29 449.23 484.81 488.09 851.78 -25.44%
EPS 20.74 20.04 13.12 23.20 26.14 29.48 23.04 -6.77%
DPS 10.00 0.00 9.50 6.67 10.00 0.00 8.25 13.69%
NAPS 1.65 1.60 1.54 1.53 1.52 1.49 2.62 -26.54%
Adjusted Per Share Value based on latest NOSH - 782,804
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 302.78 273.30 268.59 244.82 262.67 259.58 196.15 33.60%
EPS 11.45 11.06 7.18 12.64 14.16 15.68 10.43 6.42%
DPS 5.52 0.00 5.19 3.63 5.42 0.00 1.90 103.73%
NAPS 0.9108 0.8833 0.8419 0.8338 0.8235 0.7924 0.6033 31.63%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.09 1.08 1.52 2.60 3.06 3.84 4.18 -
P/RPS 0.38 0.22 0.31 0.58 0.63 0.79 0.49 -15.60%
P/EPS 10.08 5.39 11.58 11.21 11.71 13.03 9.23 6.05%
EY 9.92 18.56 8.64 8.92 8.54 7.68 10.83 -5.68%
DY 4.78 0.00 6.25 2.56 3.27 0.00 1.97 80.66%
P/NAPS 1.27 0.68 0.99 1.70 2.01 2.58 1.60 -14.28%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 21/05/09 26/02/09 13/11/08 14/08/08 15/05/08 05/03/08 -
Price 2.62 1.98 1.07 1.78 3.10 3.52 3.74 -
P/RPS 0.48 0.40 0.22 0.40 0.64 0.72 0.44 5.97%
P/EPS 12.63 9.88 8.15 7.67 11.86 11.94 8.26 32.75%
EY 7.92 10.12 12.27 13.03 8.43 8.38 12.11 -24.67%
DY 3.82 0.00 8.88 3.75 3.23 0.00 2.21 44.07%
P/NAPS 1.59 1.24 0.69 1.16 2.04 2.36 1.43 7.33%

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