[WCT] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -61.46%
YoY- -29.44%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 4,666,602 3,459,044 2,146,910 968,953 3,808,997 2,603,901 1,862,494 84.16%
PBT 211,078 193,734 139,848 69,308 158,840 202,924 160,507 19.97%
Tax 4,786 -3,724 1,341 -844 -13,052 -18,862 -19,176 -
NP 215,864 190,010 141,189 68,464 145,788 184,062 141,331 32.52%
-
NP to SH 147,098 114,549 81,176 39,223 101,770 134,475 100,423 28.88%
-
Tax Rate -2.27% 1.92% -0.96% 1.22% 8.22% 9.30% 11.95% -
Total Cost 4,450,738 3,269,034 2,005,721 900,489 3,663,209 2,419,839 1,721,163 88.07%
-
Net Worth 1,285,931 1,261,449 1,291,614 1,252,630 1,193,977 1,182,452 1,167,887 6.61%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 78,410 39,175 39,139 - 73,654 38,642 38,417 60.69%
Div Payout % 53.30% 34.20% 48.22% - 72.37% 28.74% 38.26% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,285,931 1,261,449 1,291,614 1,252,630 1,193,977 1,182,452 1,167,887 6.61%
NOSH 784,104 783,508 782,796 782,894 775,309 772,844 768,347 1.35%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.63% 5.49% 6.58% 7.07% 3.83% 7.07% 7.59% -
ROE 11.44% 9.08% 6.28% 3.13% 8.52% 11.37% 8.60% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 595.15 441.48 274.26 123.77 491.29 336.92 242.40 81.69%
EPS 18.76 14.62 10.37 5.01 13.12 17.40 13.07 27.16%
DPS 10.00 5.00 5.00 0.00 9.50 5.00 5.00 58.53%
NAPS 1.64 1.61 1.65 1.60 1.54 1.53 1.52 5.18%
Adjusted Per Share Value based on latest NOSH - 782,894
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 299.18 221.76 137.64 62.12 244.20 166.94 119.40 84.17%
EPS 9.43 7.34 5.20 2.51 6.52 8.62 6.44 28.85%
DPS 5.03 2.51 2.51 0.00 4.72 2.48 2.46 60.88%
NAPS 0.8244 0.8087 0.8281 0.8031 0.7655 0.7581 0.7487 6.61%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.60 2.80 2.09 1.08 1.52 2.60 3.06 -
P/RPS 0.44 0.63 0.76 0.87 0.31 0.77 1.26 -50.31%
P/EPS 13.86 19.15 20.15 21.56 11.58 14.94 23.41 -29.42%
EY 7.22 5.22 4.96 4.64 8.64 6.69 4.27 41.79%
DY 3.85 1.79 2.39 0.00 6.25 1.92 1.63 77.07%
P/NAPS 1.59 1.74 1.27 0.68 0.99 1.70 2.01 -14.43%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 18/11/09 18/08/09 21/05/09 26/02/09 13/11/08 14/08/08 -
Price 2.65 2.66 2.62 1.98 1.07 1.78 3.10 -
P/RPS 0.45 0.60 0.96 1.60 0.22 0.53 1.28 -50.09%
P/EPS 14.13 18.19 25.27 39.52 8.15 10.23 23.72 -29.13%
EY 7.08 5.50 3.96 2.53 12.27 9.78 4.22 41.06%
DY 3.77 1.88 1.91 0.00 8.88 2.81 1.61 76.06%
P/NAPS 1.62 1.65 1.59 1.24 0.69 1.16 2.04 -14.20%

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