[WCT] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -3.53%
YoY- 7.07%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,560,354 1,573,576 1,476,766 1,366,280 1,538,589 1,404,698 1,383,096 8.33%
PBT 414,944 206,806 199,038 206,424 207,538 204,468 200,694 61.93%
Tax -69,241 -54,852 -45,514 -47,308 -41,044 -46,365 -45,492 32.14%
NP 345,703 151,954 153,524 159,116 166,494 158,102 155,202 70.14%
-
NP to SH 358,861 159,853 159,066 160,136 165,988 152,638 150,362 78.12%
-
Tax Rate 16.69% 26.52% 22.87% 22.92% 19.78% 22.68% 22.67% -
Total Cost 1,214,651 1,421,621 1,323,242 1,207,164 1,372,095 1,246,596 1,227,894 -0.71%
-
Net Worth 1,794,040 1,548,818 1,546,474 1,521,617 1,469,273 1,417,969 1,380,712 18.98%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 66,096 40,974 61,368 - 76,273 53,407 79,809 -11.76%
Div Payout % 18.42% 25.63% 38.58% - 45.95% 34.99% 53.08% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,794,040 1,548,818 1,546,474 1,521,617 1,469,273 1,417,969 1,380,712 18.98%
NOSH 944,232 819,480 818,240 813,699 802,881 801,112 798,099 11.80%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 22.16% 9.66% 10.40% 11.65% 10.82% 11.26% 11.22% -
ROE 20.00% 10.32% 10.29% 10.52% 11.30% 10.76% 10.89% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 165.25 192.02 180.48 167.91 191.63 175.34 173.30 -3.10%
EPS 38.01 19.51 19.44 19.68 17.98 19.05 18.84 59.32%
DPS 7.00 5.00 7.50 0.00 9.50 6.67 10.00 -21.07%
NAPS 1.90 1.89 1.89 1.87 1.83 1.77 1.73 6.41%
Adjusted Per Share Value based on latest NOSH - 813,699
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 110.03 110.96 104.13 96.34 108.49 99.05 97.53 8.33%
EPS 25.30 11.27 11.22 11.29 11.70 10.76 10.60 78.12%
DPS 4.66 2.89 4.33 0.00 5.38 3.77 5.63 -11.79%
NAPS 1.2651 1.0921 1.0905 1.073 1.036 0.9999 0.9736 18.98%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.35 2.70 2.40 2.44 2.38 2.00 3.09 -
P/RPS 1.42 1.41 1.33 1.45 1.24 1.14 1.78 -13.92%
P/EPS 6.18 13.84 12.35 12.40 11.51 10.50 16.40 -47.67%
EY 16.17 7.22 8.10 8.07 8.69 9.53 6.10 90.97%
DY 2.98 1.85 3.13 0.00 3.99 3.33 3.24 -5.40%
P/NAPS 1.24 1.43 1.27 1.30 1.30 1.13 1.79 -21.62%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 21/11/12 15/08/12 22/05/12 23/02/12 17/11/11 16/08/11 -
Price 2.20 2.71 2.48 2.21 2.69 2.38 2.87 -
P/RPS 1.33 1.41 1.37 1.32 1.40 1.36 1.66 -13.67%
P/EPS 5.79 13.89 12.76 11.23 13.01 12.49 15.23 -47.36%
EY 17.28 7.20 7.84 8.90 7.69 8.01 6.56 90.17%
DY 3.18 1.85 3.02 0.00 3.53 2.80 3.48 -5.80%
P/NAPS 1.16 1.43 1.31 1.18 1.47 1.34 1.66 -21.16%

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