[WCT] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 44.99%
YoY- 10.42%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,180,182 738,383 341,570 1,538,589 1,053,524 691,548 315,614 140.33%
PBT 155,105 99,519 51,606 207,538 153,351 100,347 49,548 113.54%
Tax -41,139 -22,757 -11,827 -41,044 -34,774 -22,746 -11,256 136.71%
NP 113,966 76,762 39,779 166,494 118,577 77,601 38,292 106.49%
-
NP to SH 119,890 79,533 40,034 165,988 114,479 75,181 37,392 116.97%
-
Tax Rate 26.52% 22.87% 22.92% 19.78% 22.68% 22.67% 22.72% -
Total Cost 1,066,216 661,621 301,791 1,372,095 934,947 613,947 277,322 144.81%
-
Net Worth 1,548,818 1,546,474 1,521,617 1,469,273 1,417,969 1,380,712 1,349,605 9.58%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 30,730 30,684 - 76,273 40,055 39,904 - -
Div Payout % 25.63% 38.58% - 45.95% 34.99% 53.08% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,548,818 1,546,474 1,521,617 1,469,273 1,417,969 1,380,712 1,349,605 9.58%
NOSH 819,480 818,240 813,699 802,881 801,112 798,099 793,885 2.13%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.66% 10.40% 11.65% 10.82% 11.26% 11.22% 12.13% -
ROE 7.74% 5.14% 2.63% 11.30% 8.07% 5.45% 2.77% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 144.02 90.24 41.98 191.63 131.51 86.65 39.76 135.30%
EPS 14.63 9.72 4.92 17.98 14.29 9.42 4.71 112.44%
DPS 3.75 3.75 0.00 9.50 5.00 5.00 0.00 -
NAPS 1.89 1.89 1.87 1.83 1.77 1.73 1.70 7.29%
Adjusted Per Share Value based on latest NOSH - 807,138
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 83.22 52.07 24.09 108.49 74.29 48.76 22.26 140.30%
EPS 8.45 5.61 2.82 11.70 8.07 5.30 2.64 116.72%
DPS 2.17 2.16 0.00 5.38 2.82 2.81 0.00 -
NAPS 1.0921 1.0905 1.073 1.036 0.9999 0.9736 0.9517 9.58%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.70 2.40 2.44 2.38 2.00 3.09 3.04 -
P/RPS 1.87 2.66 5.81 1.24 1.52 3.57 7.65 -60.80%
P/EPS 18.46 24.69 49.59 11.51 14.00 32.80 64.54 -56.48%
EY 5.42 4.05 2.02 8.69 7.15 3.05 1.55 129.85%
DY 1.39 1.56 0.00 3.99 2.50 1.62 0.00 -
P/NAPS 1.43 1.27 1.30 1.30 1.13 1.79 1.79 -13.86%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 15/08/12 22/05/12 23/02/12 17/11/11 16/08/11 26/05/11 -
Price 2.71 2.48 2.21 2.69 2.38 2.87 3.04 -
P/RPS 1.88 2.75 5.26 1.40 1.81 3.31 7.65 -60.66%
P/EPS 18.52 25.51 44.92 13.01 16.66 30.47 64.54 -56.39%
EY 5.40 3.92 2.23 7.69 6.00 3.28 1.55 129.29%
DY 1.38 1.51 0.00 3.53 2.10 1.74 0.00 -
P/NAPS 1.43 1.31 1.18 1.47 1.34 1.66 1.79 -13.86%

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