[WCT] QoQ 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- 2.17%
YoY- 2.69%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 482,517 490,945 380,172 441,799 396,813 341,570 485,065 -0.35%
PBT 63,576 65,355 259,839 55,586 47,913 51,606 54,187 11.25%
Tax -10,070 -23,523 -28,102 -18,382 -10,930 -11,827 -6,270 37.18%
NP 53,506 41,832 231,737 37,204 36,983 39,779 47,917 7.63%
-
NP to SH 56,678 43,182 238,971 40,357 39,499 40,034 51,509 6.58%
-
Tax Rate 15.84% 35.99% 10.82% 33.07% 22.81% 22.92% 11.57% -
Total Cost 429,011 449,113 148,435 404,595 359,830 301,791 437,148 -1.24%
-
Net Worth 2,129,520 1,971,131 1,812,078 1,553,456 1,555,273 1,521,617 807,138 91.04%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 38,222 - 30,833 - 30,858 - 36,321 3.46%
Div Payout % 67.44% - 12.90% - 78.12% - 70.51% -
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 2,129,520 1,971,131 1,812,078 1,553,456 1,555,273 1,521,617 807,138 91.04%
NOSH 1,092,061 1,016,047 948,732 821,934 822,895 813,699 807,138 22.35%
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 11.09% 8.52% 60.96% 8.42% 9.32% 11.65% 9.88% -
ROE 2.66% 2.19% 13.19% 2.60% 2.54% 2.63% 6.38% -
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 44.18 48.32 40.07 53.75 48.22 41.98 60.10 -18.56%
EPS 5.19 4.25 25.27 4.91 4.80 4.92 5.55 -4.37%
DPS 3.50 0.00 3.25 0.00 3.75 0.00 4.50 -15.43%
NAPS 1.95 1.94 1.91 1.89 1.89 1.87 1.00 56.14%
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 34.02 34.62 26.81 31.15 27.98 24.09 34.20 -0.35%
EPS 4.00 3.04 16.85 2.85 2.79 2.82 3.63 6.69%
DPS 2.70 0.00 2.17 0.00 2.18 0.00 2.56 3.61%
NAPS 1.5016 1.3899 1.2778 1.0954 1.0967 1.073 0.5691 91.05%
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 5.64 4.93 5.86 5.02 4.98 5.81 3.96 26.61%
P/EPS 47.98 56.00 9.33 54.99 50.00 49.59 37.29 18.31%
EY 2.08 1.79 10.72 1.82 2.00 2.02 2.68 -15.55%
DY 1.41 0.00 1.38 0.00 1.56 0.00 1.89 -17.75%
P/NAPS 1.28 1.23 1.23 1.43 1.27 1.30 2.38 -33.89%
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 5.36 5.46 5.49 5.04 5.14 5.26 4.48 12.71%
P/EPS 45.66 62.12 8.73 55.19 51.67 44.92 42.15 5.48%
EY 2.19 1.61 11.45 1.81 1.94 2.23 2.37 -5.13%
DY 1.48 0.00 1.48 0.00 1.51 0.00 1.67 -7.74%
P/NAPS 1.22 1.36 1.15 1.43 1.31 1.18 2.69 -40.99%

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