[WCT] QoQ 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- 31.07%
YoY- 16.58%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 441,799 396,813 341,570 485,065 361,976 375,934 315,614 25.05%
PBT 55,586 47,913 51,606 54,187 53,004 50,799 49,548 7.94%
Tax -18,382 -10,930 -11,827 -6,270 -12,028 -11,490 -11,256 38.55%
NP 37,204 36,983 39,779 47,917 40,976 39,309 38,292 -1.89%
-
NP to SH 40,357 39,499 40,034 51,509 39,298 37,789 37,392 5.20%
-
Tax Rate 33.07% 22.81% 22.92% 11.57% 22.69% 22.62% 22.72% -
Total Cost 404,595 359,830 301,791 437,148 321,000 336,625 277,322 28.54%
-
Net Worth 1,553,456 1,555,273 1,521,617 807,138 1,428,284 1,388,003 1,349,605 9.80%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 30,858 - 36,321 - 40,115 - -
Div Payout % - 78.12% - 70.51% - 106.16% - -
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 1,553,456 1,555,273 1,521,617 807,138 1,428,284 1,388,003 1,349,605 9.80%
NOSH 821,934 822,895 813,699 807,138 806,940 802,314 793,885 2.33%
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 8.42% 9.32% 11.65% 9.88% 11.32% 10.46% 12.13% -
ROE 2.60% 2.54% 2.63% 6.38% 2.75% 2.72% 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 53.75 48.22 41.98 60.10 44.86 46.86 39.76 22.19%
EPS 4.91 4.80 4.92 5.55 4.87 4.71 4.71 2.80%
DPS 0.00 3.75 0.00 4.50 0.00 5.00 0.00 -
NAPS 1.89 1.89 1.87 1.00 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 31.15 27.98 24.09 34.20 25.52 26.51 22.26 25.03%
EPS 2.85 2.79 2.82 3.63 2.77 2.66 2.64 5.22%
DPS 0.00 2.18 0.00 2.56 0.00 2.83 0.00 -
NAPS 1.0954 1.0967 1.073 0.5691 1.0071 0.9787 0.9517 9.80%
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 5.02 4.98 5.81 3.96 4.46 6.59 7.65 -24.42%
P/EPS 54.99 50.00 49.59 37.29 41.07 65.61 64.54 -10.09%
EY 1.82 2.00 2.02 2.68 2.44 1.52 1.55 11.26%
DY 0.00 1.56 0.00 1.89 0.00 1.62 0.00 -
P/NAPS 1.43 1.27 1.30 2.38 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 5.04 5.14 5.26 4.48 5.31 6.13 7.65 -24.22%
P/EPS 55.19 51.67 44.92 42.15 48.87 60.93 64.54 -9.88%
EY 1.81 1.94 2.23 2.37 2.05 1.64 1.55 10.86%
DY 0.00 1.51 0.00 1.67 0.00 1.74 0.00 -
P/NAPS 1.43 1.31 1.18 2.69 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