[WCT] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 51.45%
YoY- 2.2%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,053,524 691,548 315,614 1,708,501 1,270,827 913,685 400,120 90.56%
PBT 153,351 100,347 49,548 266,771 165,571 105,789 51,121 107.85%
Tax -34,774 -22,746 -11,256 -47,949 -36,480 -30,653 -13,343 89.26%
NP 118,577 77,601 38,292 218,822 129,091 75,136 37,778 114.22%
-
NP to SH 114,479 75,181 37,392 150,331 99,264 68,702 34,948 120.40%
-
Tax Rate 22.68% 22.67% 22.72% 17.97% 22.03% 28.98% 26.10% -
Total Cost 934,947 613,947 277,322 1,489,679 1,141,736 838,549 362,342 88.01%
-
Net Worth 1,417,969 1,380,712 1,349,605 1,261,007 1,220,136 1,241,981 1,240,850 9.29%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 40,055 39,904 - 78,812 39,359 39,303 - -
Div Payout % 34.99% 53.08% - 52.43% 39.65% 57.21% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,417,969 1,380,712 1,349,605 1,261,007 1,220,136 1,241,981 1,240,850 9.29%
NOSH 801,112 798,099 793,885 788,129 787,184 786,064 785,348 1.33%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.26% 11.22% 12.13% 12.81% 10.16% 8.22% 9.44% -
ROE 8.07% 5.45% 2.77% 11.92% 8.14% 5.53% 2.82% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 131.51 86.65 39.76 216.78 161.44 116.24 50.95 88.05%
EPS 14.29 9.42 4.71 19.08 12.61 8.74 4.45 117.50%
DPS 5.00 5.00 0.00 10.00 5.00 5.00 0.00 -
NAPS 1.77 1.73 1.70 1.60 1.55 1.58 1.58 7.85%
Adjusted Per Share Value based on latest NOSH - 790,377
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 67.54 44.34 20.23 109.53 81.47 58.58 25.65 90.57%
EPS 7.34 4.82 2.40 9.64 6.36 4.40 2.24 120.45%
DPS 2.57 2.56 0.00 5.05 2.52 2.52 0.00 -
NAPS 0.9091 0.8852 0.8652 0.8084 0.7822 0.7962 0.7955 9.29%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.00 3.09 3.04 3.19 3.05 2.74 2.75 -
P/RPS 1.52 3.57 7.65 1.47 1.89 2.36 5.40 -57.01%
P/EPS 14.00 32.80 64.54 16.72 24.19 31.35 61.80 -62.80%
EY 7.15 3.05 1.55 5.98 4.13 3.19 1.62 168.82%
DY 2.50 1.62 0.00 3.13 1.64 1.82 0.00 -
P/NAPS 1.13 1.79 1.79 1.99 1.97 1.73 1.74 -24.98%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 16/08/11 26/05/11 25/02/11 18/11/10 19/08/10 21/05/10 -
Price 2.38 2.87 3.04 2.89 3.02 2.82 2.57 -
P/RPS 1.81 3.31 7.65 1.33 1.87 2.43 5.04 -49.44%
P/EPS 16.66 30.47 64.54 15.15 23.95 32.27 57.75 -56.30%
EY 6.00 3.28 1.55 6.60 4.18 3.10 1.73 128.95%
DY 2.10 1.74 0.00 3.46 1.66 1.77 0.00 -
P/NAPS 1.34 1.66 1.79 1.81 1.95 1.78 1.63 -12.23%

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