[WCT] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 52.27%
YoY- 15.33%
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 738,383 341,570 1,538,589 1,053,524 691,548 315,614 1,708,501 -42.86%
PBT 99,519 51,606 207,538 153,351 100,347 49,548 266,771 -48.20%
Tax -22,757 -11,827 -41,044 -34,774 -22,746 -11,256 -47,949 -39.18%
NP 76,762 39,779 166,494 118,577 77,601 38,292 218,822 -50.29%
-
NP to SH 79,533 40,034 165,988 114,479 75,181 37,392 150,331 -34.61%
-
Tax Rate 22.87% 22.92% 19.78% 22.68% 22.67% 22.72% 17.97% -
Total Cost 661,621 301,791 1,372,095 934,947 613,947 277,322 1,489,679 -41.81%
-
Net Worth 1,546,474 1,521,617 1,469,273 1,417,969 1,380,712 1,349,605 1,261,007 14.58%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 30,684 - 76,273 40,055 39,904 - 78,812 -46.71%
Div Payout % 38.58% - 45.95% 34.99% 53.08% - 52.43% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,546,474 1,521,617 1,469,273 1,417,969 1,380,712 1,349,605 1,261,007 14.58%
NOSH 818,240 813,699 802,881 801,112 798,099 793,885 788,129 2.53%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.40% 11.65% 10.82% 11.26% 11.22% 12.13% 12.81% -
ROE 5.14% 2.63% 11.30% 8.07% 5.45% 2.77% 11.92% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 90.24 41.98 191.63 131.51 86.65 39.76 216.78 -44.27%
EPS 9.72 4.92 17.98 14.29 9.42 4.71 19.08 -36.24%
DPS 3.75 0.00 9.50 5.00 5.00 0.00 10.00 -48.02%
NAPS 1.89 1.87 1.83 1.77 1.73 1.70 1.60 11.75%
Adjusted Per Share Value based on latest NOSH - 806,940
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 52.07 24.09 108.49 74.29 48.76 22.26 120.47 -42.86%
EPS 5.61 2.82 11.70 8.07 5.30 2.64 10.60 -34.59%
DPS 2.16 0.00 5.38 2.82 2.81 0.00 5.56 -46.78%
NAPS 1.0905 1.073 1.036 0.9999 0.9736 0.9517 0.8892 14.58%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.40 2.44 2.38 2.00 3.09 3.04 3.19 -
P/RPS 2.66 5.81 1.24 1.52 3.57 7.65 1.47 48.54%
P/EPS 24.69 49.59 11.51 14.00 32.80 64.54 16.72 29.70%
EY 4.05 2.02 8.69 7.15 3.05 1.55 5.98 -22.89%
DY 1.56 0.00 3.99 2.50 1.62 0.00 3.13 -37.16%
P/NAPS 1.27 1.30 1.30 1.13 1.79 1.79 1.99 -25.89%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 22/05/12 23/02/12 17/11/11 16/08/11 26/05/11 25/02/11 -
Price 2.48 2.21 2.69 2.38 2.87 3.04 2.89 -
P/RPS 2.75 5.26 1.40 1.81 3.31 7.65 1.33 62.37%
P/EPS 25.51 44.92 13.01 16.66 30.47 64.54 15.15 41.58%
EY 3.92 2.23 7.69 6.00 3.28 1.55 6.60 -29.36%
DY 1.51 0.00 3.53 2.10 1.74 0.00 3.46 -42.49%
P/NAPS 1.31 1.18 1.47 1.34 1.66 1.79 1.81 -19.40%

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