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

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 3.99%
YoY- 28.58%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 396,813 341,570 485,065 361,976 375,934 315,614 437,674 -6.33%
PBT 47,913 51,606 54,187 53,004 50,799 49,548 94,317 -36.36%
Tax -10,930 -11,827 -6,270 -12,028 -11,490 -11,256 -11,469 -3.16%
NP 36,983 39,779 47,917 40,976 39,309 38,292 82,848 -41.61%
-
NP to SH 39,499 40,034 51,509 39,298 37,789 37,392 44,184 -7.20%
-
Tax Rate 22.81% 22.92% 11.57% 22.69% 22.62% 22.72% 12.16% -
Total Cost 359,830 301,791 437,148 321,000 336,625 277,322 354,826 0.93%
-
Net Worth 1,555,273 1,521,617 807,138 1,428,284 1,388,003 1,349,605 790,377 57.09%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 30,858 - 36,321 - 40,115 - 39,518 -15.21%
Div Payout % 78.12% - 70.51% - 106.16% - 89.44% -
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 1,555,273 1,521,617 807,138 1,428,284 1,388,003 1,349,605 790,377 57.09%
NOSH 822,895 813,699 807,138 806,940 802,314 793,885 790,377 2.72%
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 9.32% 11.65% 9.88% 11.32% 10.46% 12.13% 18.93% -
ROE 2.54% 2.63% 6.38% 2.75% 2.72% 2.77% 5.59% -
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 48.22 41.98 60.10 44.86 46.86 39.76 55.38 -8.82%
EPS 4.80 4.92 5.55 4.87 4.71 4.71 5.59 -9.66%
DPS 3.75 0.00 4.50 0.00 5.00 0.00 5.00 -17.46%
NAPS 1.89 1.87 1.00 1.77 1.73 1.70 1.00 52.92%
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 27.98 24.09 34.20 25.52 26.51 22.26 30.86 -6.32%
EPS 2.79 2.82 3.63 2.77 2.66 2.64 3.12 -7.18%
DPS 2.18 0.00 2.56 0.00 2.83 0.00 2.79 -15.17%
NAPS 1.0967 1.073 0.5691 1.0071 0.9787 0.9517 0.5573 57.10%
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 4.98 5.81 3.96 4.46 6.59 7.65 5.76 -9.25%
P/EPS 50.00 49.59 37.29 41.07 65.61 64.54 57.06 -8.43%
EY 2.00 2.02 2.68 2.44 1.52 1.55 1.75 9.31%
DY 1.56 0.00 1.89 0.00 1.62 0.00 1.57 -0.42%
P/NAPS 1.27 1.30 2.38 1.13 1.79 1.79 3.19 -45.91%
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 5.14 5.26 4.48 5.31 6.13 7.65 5.22 -1.02%
P/EPS 51.67 44.92 42.15 48.87 60.93 64.54 51.70 -0.03%
EY 1.94 2.23 2.37 2.05 1.64 1.55 1.93 0.34%
DY 1.51 0.00 1.67 0.00 1.74 0.00 1.73 -8.67%
P/NAPS 1.31 1.18 2.69 1.34 1.66 1.79 2.89 -41.01%

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