[WCT] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 8.75%
YoY- 10.42%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,573,576 1,476,766 1,366,280 1,538,589 1,404,698 1,383,096 1,262,456 15.77%
PBT 206,806 199,038 206,424 207,538 204,468 200,694 198,192 2.86%
Tax -54,852 -45,514 -47,308 -41,044 -46,365 -45,492 -45,024 14.02%
NP 151,954 153,524 159,116 166,494 158,102 155,202 153,168 -0.52%
-
NP to SH 159,853 159,066 160,136 165,988 152,638 150,362 149,568 4.52%
-
Tax Rate 26.52% 22.87% 22.92% 19.78% 22.68% 22.67% 22.72% -
Total Cost 1,421,621 1,323,242 1,207,164 1,372,095 1,246,596 1,227,894 1,109,288 17.93%
-
Net Worth 1,548,818 1,546,474 1,521,617 1,469,273 1,417,969 1,380,712 1,349,605 9.58%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 40,974 61,368 - 76,273 53,407 79,809 - -
Div Payout % 25.63% 38.58% - 45.95% 34.99% 53.08% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,548,818 1,546,474 1,521,617 1,469,273 1,417,969 1,380,712 1,349,605 9.58%
NOSH 819,480 818,240 813,699 802,881 801,112 798,099 793,885 2.13%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.66% 10.40% 11.65% 10.82% 11.26% 11.22% 12.13% -
ROE 10.32% 10.29% 10.52% 11.30% 10.76% 10.89% 11.08% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 192.02 180.48 167.91 191.63 175.34 173.30 159.02 13.35%
EPS 19.51 19.44 19.68 17.98 19.05 18.84 18.84 2.35%
DPS 5.00 7.50 0.00 9.50 6.67 10.00 0.00 -
NAPS 1.89 1.89 1.87 1.83 1.77 1.73 1.70 7.29%
Adjusted Per Share Value based on latest NOSH - 807,138
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 100.88 94.68 87.59 98.64 90.06 88.67 80.94 15.76%
EPS 10.25 10.20 10.27 10.64 9.79 9.64 9.59 4.52%
DPS 2.63 3.93 0.00 4.89 3.42 5.12 0.00 -
NAPS 0.993 0.9914 0.9755 0.942 0.9091 0.8852 0.8652 9.59%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.70 2.40 2.44 2.38 2.00 3.09 3.04 -
P/RPS 1.41 1.33 1.45 1.24 1.14 1.78 1.91 -18.27%
P/EPS 13.84 12.35 12.40 11.51 10.50 16.40 16.14 -9.71%
EY 7.22 8.10 8.07 8.69 9.53 6.10 6.20 10.65%
DY 1.85 3.13 0.00 3.99 3.33 3.24 0.00 -
P/NAPS 1.43 1.27 1.30 1.30 1.13 1.79 1.79 -13.86%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 15/08/12 22/05/12 23/02/12 17/11/11 16/08/11 26/05/11 -
Price 2.71 2.48 2.21 2.69 2.38 2.87 3.04 -
P/RPS 1.41 1.37 1.32 1.40 1.36 1.66 1.91 -18.27%
P/EPS 13.89 12.76 11.23 13.01 12.49 15.23 16.14 -9.49%
EY 7.20 7.84 8.90 7.69 8.01 6.56 6.20 10.45%
DY 1.85 3.02 0.00 3.53 2.80 3.48 0.00 -
P/NAPS 1.43 1.31 1.18 1.47 1.34 1.66 1.79 -13.86%

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