[WCT] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 1.51%
YoY- 15.33%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,476,766 1,366,280 1,538,589 1,404,698 1,383,096 1,262,456 1,708,501 -9.26%
PBT 199,038 206,424 207,538 204,468 200,694 198,192 266,771 -17.75%
Tax -45,514 -47,308 -41,044 -46,365 -45,492 -45,024 -47,949 -3.41%
NP 153,524 159,116 166,494 158,102 155,202 153,168 218,822 -21.06%
-
NP to SH 159,066 160,136 165,988 152,638 150,362 149,568 150,331 3.84%
-
Tax Rate 22.87% 22.92% 19.78% 22.68% 22.67% 22.72% 17.97% -
Total Cost 1,323,242 1,207,164 1,372,095 1,246,596 1,227,894 1,109,288 1,489,679 -7.60%
-
Net Worth 1,546,474 1,521,617 1,469,273 1,417,969 1,380,712 1,349,605 1,261,007 14.58%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 61,368 - 76,273 53,407 79,809 - 78,812 -15.37%
Div Payout % 38.58% - 45.95% 34.99% 53.08% - 52.43% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,546,474 1,521,617 1,469,273 1,417,969 1,380,712 1,349,605 1,261,007 14.58%
NOSH 818,240 813,699 802,881 801,112 798,099 793,885 788,129 2.53%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.40% 11.65% 10.82% 11.26% 11.22% 12.13% 12.81% -
ROE 10.29% 10.52% 11.30% 10.76% 10.89% 11.08% 11.92% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 180.48 167.91 191.63 175.34 173.30 159.02 216.78 -11.51%
EPS 19.44 19.68 17.98 19.05 18.84 18.84 19.08 1.25%
DPS 7.50 0.00 9.50 6.67 10.00 0.00 10.00 -17.46%
NAPS 1.89 1.87 1.83 1.77 1.73 1.70 1.60 11.75%
Adjusted Per Share Value based on latest NOSH - 806,940
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 94.68 87.59 98.64 90.06 88.67 80.94 109.53 -9.26%
EPS 10.20 10.27 10.64 9.79 9.64 9.59 9.64 3.83%
DPS 3.93 0.00 4.89 3.42 5.12 0.00 5.05 -15.40%
NAPS 0.9914 0.9755 0.942 0.9091 0.8852 0.8652 0.8084 14.58%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.40 2.44 2.38 2.00 3.09 3.04 3.19 -
P/RPS 1.33 1.45 1.24 1.14 1.78 1.91 1.47 -6.46%
P/EPS 12.35 12.40 11.51 10.50 16.40 16.14 16.72 -18.30%
EY 8.10 8.07 8.69 9.53 6.10 6.20 5.98 22.44%
DY 3.13 0.00 3.99 3.33 3.24 0.00 3.13 0.00%
P/NAPS 1.27 1.30 1.30 1.13 1.79 1.79 1.99 -25.89%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 22/05/12 23/02/12 17/11/11 16/08/11 26/05/11 25/02/11 -
Price 2.48 2.21 2.69 2.38 2.87 3.04 2.89 -
P/RPS 1.37 1.32 1.40 1.36 1.66 1.91 1.33 1.99%
P/EPS 12.76 11.23 13.01 12.49 15.23 16.14 15.15 -10.82%
EY 7.84 8.90 7.69 8.01 6.56 6.20 6.60 12.17%
DY 3.02 0.00 3.53 2.80 3.48 0.00 3.46 -8.67%
P/NAPS 1.31 1.18 1.47 1.34 1.66 1.79 1.81 -19.40%

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