[WCT] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 50.74%
YoY- 4.73%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 973,462 490,945 1,560,354 1,180,182 738,383 341,570 1,538,589 -26.32%
PBT 128,931 65,355 414,944 155,105 99,519 51,606 207,538 -27.21%
Tax -33,593 -23,523 -69,241 -41,139 -22,757 -11,827 -41,044 -12.51%
NP 95,338 41,832 345,703 113,966 76,762 39,779 166,494 -31.06%
-
NP to SH 99,860 43,182 358,861 119,890 79,533 40,034 165,988 -28.75%
-
Tax Rate 26.06% 35.99% 16.69% 26.52% 22.87% 22.92% 19.78% -
Total Cost 878,124 449,113 1,214,651 1,066,216 661,621 301,791 1,372,095 -25.75%
-
Net Worth 2,056,251 1,971,131 1,794,040 1,548,818 1,546,474 1,521,617 1,469,273 25.14%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 36,907 - 66,096 30,730 30,684 - 76,273 -38.39%
Div Payout % 36.96% - 18.42% 25.63% 38.58% - 45.95% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 2,056,251 1,971,131 1,794,040 1,548,818 1,546,474 1,521,617 1,469,273 25.14%
NOSH 1,054,487 1,016,047 944,232 819,480 818,240 813,699 802,881 19.94%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.79% 8.52% 22.16% 9.66% 10.40% 11.65% 10.82% -
ROE 4.86% 2.19% 20.00% 7.74% 5.14% 2.63% 11.30% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 92.32 48.32 165.25 144.02 90.24 41.98 191.63 -38.57%
EPS 9.47 4.25 38.01 14.63 9.72 4.92 17.98 -34.80%
DPS 3.50 0.00 7.00 3.75 3.75 0.00 9.50 -48.63%
NAPS 1.95 1.94 1.90 1.89 1.89 1.87 1.83 4.32%
Adjusted Per Share Value based on latest NOSH - 821,934
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 68.64 34.62 110.03 83.22 52.07 24.09 108.49 -26.32%
EPS 7.04 3.04 25.30 8.45 5.61 2.82 11.70 -28.74%
DPS 2.60 0.00 4.66 2.17 2.16 0.00 5.38 -38.44%
NAPS 1.45 1.3899 1.2651 1.0921 1.0905 1.073 1.036 25.14%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.49 2.38 2.35 2.70 2.40 2.44 2.38 -
P/RPS 2.70 4.93 1.42 1.87 2.66 5.81 1.24 68.07%
P/EPS 26.29 56.00 6.18 18.46 24.69 49.59 11.51 73.52%
EY 3.80 1.79 16.17 5.42 4.05 2.02 8.69 -42.41%
DY 1.41 0.00 2.98 1.39 1.56 0.00 3.99 -50.04%
P/NAPS 1.28 1.23 1.24 1.43 1.27 1.30 1.30 -1.02%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 22/05/13 25/02/13 21/11/12 15/08/12 22/05/12 23/02/12 -
Price 2.37 2.64 2.20 2.71 2.48 2.21 2.69 -
P/RPS 2.57 5.46 1.33 1.88 2.75 5.26 1.40 49.97%
P/EPS 25.03 62.12 5.79 18.52 25.51 44.92 13.01 54.74%
EY 4.00 1.61 17.28 5.40 3.92 2.23 7.69 -35.34%
DY 1.48 0.00 3.18 1.38 1.51 0.00 3.53 -44.01%
P/NAPS 1.22 1.36 1.16 1.43 1.31 1.18 1.47 -11.69%

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