[WCT] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -3.69%
YoY- 44.54%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,694,436 1,827,370 1,600,480 4,666,602 4,612,058 4,293,820 3,875,812 -42.36%
PBT 220,761 211,578 204,484 211,078 258,312 279,696 277,232 -14.07%
Tax -48,640 -61,306 -53,372 4,786 -4,965 2,682 -3,376 491.13%
NP 172,121 150,272 151,112 215,864 253,346 282,378 273,856 -26.60%
-
NP to SH 132,352 137,404 139,792 147,098 152,732 162,352 156,892 -10.71%
-
Tax Rate 22.03% 28.98% 26.10% -2.27% 1.92% -0.96% 1.22% -
Total Cost 1,522,314 1,677,098 1,449,368 4,450,738 4,358,712 4,011,442 3,601,956 -43.65%
-
Net Worth 1,220,136 1,241,981 1,240,850 1,285,931 1,261,449 1,291,614 1,252,630 -1.73%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 52,478 78,606 - 78,410 52,233 78,279 - -
Div Payout % 39.65% 57.21% - 53.30% 34.20% 48.22% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,220,136 1,241,981 1,240,850 1,285,931 1,261,449 1,291,614 1,252,630 -1.73%
NOSH 787,184 786,064 785,348 784,104 783,508 782,796 782,894 0.36%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.16% 8.22% 9.44% 4.63% 5.49% 6.58% 7.07% -
ROE 10.85% 11.06% 11.27% 11.44% 12.11% 12.57% 12.53% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 215.25 232.47 203.79 595.15 588.64 548.52 495.06 -42.57%
EPS 16.81 17.48 17.80 18.76 19.49 20.74 20.04 -11.04%
DPS 6.67 10.00 0.00 10.00 6.67 10.00 0.00 -
NAPS 1.55 1.58 1.58 1.64 1.61 1.65 1.60 -2.09%
Adjusted Per Share Value based on latest NOSH - 784,313
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 119.48 128.86 112.86 329.06 325.22 302.78 273.30 -42.36%
EPS 9.33 9.69 9.86 10.37 10.77 11.45 11.06 -10.71%
DPS 3.70 5.54 0.00 5.53 3.68 5.52 0.00 -
NAPS 0.8604 0.8758 0.875 0.9068 0.8895 0.9108 0.8833 -1.73%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.05 2.74 2.75 2.60 2.80 2.09 1.08 -
P/RPS 1.42 1.18 1.35 0.44 0.48 0.38 0.22 246.27%
P/EPS 18.14 15.68 15.45 13.86 14.36 10.08 5.39 124.41%
EY 5.51 6.38 6.47 7.22 6.96 9.92 18.56 -55.46%
DY 2.19 3.65 0.00 3.85 2.38 4.78 0.00 -
P/NAPS 1.97 1.73 1.74 1.59 1.74 1.27 0.68 103.09%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 19/08/10 21/05/10 24/02/10 18/11/09 18/08/09 21/05/09 -
Price 3.02 2.82 2.57 2.65 2.66 2.62 1.98 -
P/RPS 1.40 1.21 1.26 0.45 0.45 0.48 0.40 130.34%
P/EPS 17.96 16.13 14.44 14.13 13.65 12.63 9.88 48.89%
EY 5.57 6.20 6.93 7.08 7.33 7.92 10.12 -32.81%
DY 2.21 3.55 0.00 3.77 2.51 3.82 0.00 -
P/NAPS 1.95 1.78 1.63 1.62 1.65 1.59 1.24 35.19%

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