[WCT] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 33.91%
YoY- 34.58%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 2,146,910 968,953 3,808,997 2,603,901 1,862,494 920,301 2,781,701 -15.87%
PBT 139,848 69,308 158,840 202,924 160,507 76,611 283,530 -37.60%
Tax 1,341 -844 -13,052 -18,862 -19,176 -10,293 -54,404 -
NP 141,189 68,464 145,788 184,062 141,331 66,318 229,126 -27.60%
-
NP to SH 81,176 39,223 101,770 134,475 100,423 55,585 147,862 -32.97%
-
Tax Rate -0.96% 1.22% 8.22% 9.30% 11.95% 13.44% 19.19% -
Total Cost 2,005,721 900,489 3,663,209 2,419,839 1,721,163 853,983 2,552,575 -14.86%
-
Net Worth 1,291,614 1,252,630 1,193,977 1,182,452 1,167,887 1,123,767 855,622 31.62%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 39,139 - 73,654 38,642 38,417 - 26,942 28.29%
Div Payout % 48.22% - 72.37% 28.74% 38.26% - 18.22% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,291,614 1,252,630 1,193,977 1,182,452 1,167,887 1,123,767 855,622 31.62%
NOSH 782,796 782,894 775,309 772,844 768,347 754,206 338,966 74.80%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.58% 7.07% 3.83% 7.07% 7.59% 7.21% 8.24% -
ROE 6.28% 3.13% 8.52% 11.37% 8.60% 4.95% 17.28% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 274.26 123.77 491.29 336.92 242.40 122.02 851.78 -53.05%
EPS 10.37 5.01 13.12 17.40 13.07 7.37 23.04 -41.29%
DPS 5.00 0.00 9.50 5.00 5.00 0.00 8.25 -28.40%
NAPS 1.65 1.60 1.54 1.53 1.52 1.49 2.62 -26.54%
Adjusted Per Share Value based on latest NOSH - 782,804
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 151.39 68.33 268.59 183.61 131.33 64.89 196.15 -15.87%
EPS 5.72 2.77 7.18 9.48 7.08 3.92 10.43 -33.02%
DPS 2.76 0.00 5.19 2.72 2.71 0.00 1.90 28.29%
NAPS 0.9108 0.8833 0.8419 0.8338 0.8235 0.7924 0.6033 31.63%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.09 1.08 1.52 2.60 3.06 3.84 4.18 -
P/RPS 0.76 0.87 0.31 0.77 1.26 3.15 0.49 34.02%
P/EPS 20.15 21.56 11.58 14.94 23.41 52.10 9.23 68.36%
EY 4.96 4.64 8.64 6.69 4.27 1.92 10.83 -40.61%
DY 2.39 0.00 6.25 1.92 1.63 0.00 1.97 13.76%
P/NAPS 1.27 0.68 0.99 1.70 2.01 2.58 1.60 -14.28%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 21/05/09 26/02/09 13/11/08 14/08/08 15/05/08 05/03/08 -
Price 2.62 1.98 1.07 1.78 3.10 3.52 3.74 -
P/RPS 0.96 1.60 0.22 0.53 1.28 2.88 0.44 68.30%
P/EPS 25.27 39.52 8.15 10.23 23.72 47.76 8.26 110.88%
EY 3.96 2.53 12.27 9.78 4.22 2.09 12.11 -52.56%
DY 1.91 0.00 8.88 2.81 1.61 0.00 2.21 -9.27%
P/NAPS 1.59 1.24 0.69 1.16 2.04 2.36 1.43 7.33%

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