[WCT] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 492.14%
YoY- 363.94%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 418,508 482,517 490,945 380,172 441,799 396,813 341,570 14.48%
PBT 59,894 63,576 65,355 259,839 55,586 47,913 51,606 10.42%
Tax -19,341 -10,070 -23,523 -28,102 -18,382 -10,930 -11,827 38.76%
NP 40,553 53,506 41,832 231,737 37,204 36,983 39,779 1.29%
-
NP to SH 41,329 56,678 43,182 238,971 40,357 39,499 40,034 2.14%
-
Tax Rate 32.29% 15.84% 35.99% 10.82% 33.07% 22.81% 22.92% -
Total Cost 377,955 429,011 449,113 148,435 404,595 359,830 301,791 16.17%
-
Net Worth 2,142,985 2,129,520 1,971,131 1,812,078 1,553,456 1,555,273 1,521,617 25.61%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 38,222 - 30,833 - 30,858 - -
Div Payout % - 67.44% - 12.90% - 78.12% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,142,985 2,129,520 1,971,131 1,812,078 1,553,456 1,555,273 1,521,617 25.61%
NOSH 1,093,359 1,092,061 1,016,047 948,732 821,934 822,895 813,699 21.74%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.69% 11.09% 8.52% 60.96% 8.42% 9.32% 11.65% -
ROE 1.93% 2.66% 2.19% 13.19% 2.60% 2.54% 2.63% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 38.28 44.18 48.32 40.07 53.75 48.22 41.98 -5.96%
EPS 3.78 5.19 4.25 25.27 4.91 4.80 4.92 -16.10%
DPS 0.00 3.50 0.00 3.25 0.00 3.75 0.00 -
NAPS 1.96 1.95 1.94 1.91 1.89 1.89 1.87 3.18%
Adjusted Per Share Value based on latest NOSH - 948,732
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.83 30.93 31.47 24.37 28.32 25.44 21.90 14.48%
EPS 2.65 3.63 2.77 15.32 2.59 2.53 2.57 2.06%
DPS 0.00 2.45 0.00 1.98 0.00 1.98 0.00 -
NAPS 1.3739 1.3652 1.2637 1.1617 0.9959 0.9971 0.9755 25.62%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.45 2.49 2.38 2.35 2.70 2.40 2.44 -
P/RPS 6.40 5.64 4.93 5.86 5.02 4.98 5.81 6.65%
P/EPS 64.81 47.98 56.00 9.33 54.99 50.00 49.59 19.51%
EY 1.54 2.08 1.79 10.72 1.82 2.00 2.02 -16.53%
DY 0.00 1.41 0.00 1.38 0.00 1.56 0.00 -
P/NAPS 1.25 1.28 1.23 1.23 1.43 1.27 1.30 -2.57%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 22/05/13 25/02/13 21/11/12 15/08/12 22/05/12 -
Price 2.39 2.37 2.64 2.20 2.71 2.48 2.21 -
P/RPS 6.24 5.36 5.46 5.49 5.04 5.14 5.26 12.05%
P/EPS 63.23 45.66 62.12 8.73 55.19 51.67 44.92 25.57%
EY 1.58 2.19 1.61 11.45 1.81 1.94 2.23 -20.50%
DY 0.00 1.48 0.00 1.48 0.00 1.51 0.00 -
P/NAPS 1.22 1.22 1.36 1.15 1.43 1.31 1.18 2.24%

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