[WCT] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 124.49%
YoY- 116.2%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,855,960 1,946,924 1,963,780 1,560,354 1,573,576 1,476,766 1,366,280 22.63%
PBT 251,766 257,862 261,420 414,944 206,806 199,038 206,424 14.14%
Tax -70,578 -67,186 -94,092 -69,241 -54,852 -45,514 -47,308 30.53%
NP 181,188 190,676 167,328 345,703 151,954 153,524 159,116 9.03%
-
NP to SH 188,252 199,720 172,728 358,861 159,853 159,066 160,136 11.37%
-
Tax Rate 28.03% 26.06% 35.99% 16.69% 26.52% 22.87% 22.92% -
Total Cost 1,674,772 1,756,248 1,796,452 1,214,651 1,421,621 1,323,242 1,207,164 24.36%
-
Net Worth 2,091,689 2,056,251 1,971,131 1,794,040 1,548,818 1,546,474 1,521,617 23.60%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 49,802 73,814 - 66,096 40,974 61,368 - -
Div Payout % 26.46% 36.96% - 18.42% 25.63% 38.58% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,091,689 2,056,251 1,971,131 1,794,040 1,548,818 1,546,474 1,521,617 23.60%
NOSH 1,067,188 1,054,487 1,016,047 944,232 819,480 818,240 813,699 19.79%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.76% 9.79% 8.52% 22.16% 9.66% 10.40% 11.65% -
ROE 9.00% 9.71% 8.76% 20.00% 10.32% 10.29% 10.52% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 173.91 184.63 193.28 165.25 192.02 180.48 167.91 2.36%
EPS 17.64 18.94 17.00 38.01 19.51 19.44 19.68 -7.02%
DPS 4.67 7.00 0.00 7.00 5.00 7.50 0.00 -
NAPS 1.96 1.95 1.94 1.90 1.89 1.89 1.87 3.18%
Adjusted Per Share Value based on latest NOSH - 948,732
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 118.99 124.82 125.90 100.03 100.88 94.68 87.59 22.63%
EPS 12.07 12.80 11.07 23.01 10.25 10.20 10.27 11.35%
DPS 3.19 4.73 0.00 4.24 2.63 3.93 0.00 -
NAPS 1.341 1.3183 1.2637 1.1502 0.993 0.9914 0.9755 23.60%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.45 2.49 2.38 2.35 2.70 2.40 2.44 -
P/RPS 1.41 1.35 1.23 1.42 1.41 1.33 1.45 -1.84%
P/EPS 13.89 13.15 14.00 6.18 13.84 12.35 12.40 7.85%
EY 7.20 7.61 7.14 16.17 7.22 8.10 8.07 -7.31%
DY 1.90 2.81 0.00 2.98 1.85 3.13 0.00 -
P/NAPS 1.25 1.28 1.23 1.24 1.43 1.27 1.30 -2.57%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 22/05/13 25/02/13 21/11/12 15/08/12 22/05/12 -
Price 2.39 2.37 2.64 2.20 2.71 2.48 2.21 -
P/RPS 1.37 1.28 1.37 1.33 1.41 1.37 1.32 2.50%
P/EPS 13.55 12.51 15.53 5.79 13.89 12.76 11.23 13.32%
EY 7.38 7.99 6.44 17.28 7.20 7.84 8.90 -11.72%
DY 1.95 2.95 0.00 3.18 1.85 3.02 0.00 -
P/NAPS 1.22 1.22 1.36 1.16 1.43 1.31 1.18 2.24%

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