[WCT] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -22.28%
YoY- 7.07%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 380,172 441,799 396,813 341,570 485,065 361,976 375,934 0.74%
PBT 259,839 55,586 47,913 51,606 54,187 53,004 50,799 195.40%
Tax -28,102 -18,382 -10,930 -11,827 -6,270 -12,028 -11,490 81.03%
NP 231,737 37,204 36,983 39,779 47,917 40,976 39,309 224.58%
-
NP to SH 238,971 40,357 39,499 40,034 51,509 39,298 37,789 240.06%
-
Tax Rate 10.82% 33.07% 22.81% 22.92% 11.57% 22.69% 22.62% -
Total Cost 148,435 404,595 359,830 301,791 437,148 321,000 336,625 -41.92%
-
Net Worth 1,812,078 1,553,456 1,555,273 1,521,617 807,138 1,428,284 1,388,003 19.35%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 30,833 - 30,858 - 36,321 - 40,115 -16.02%
Div Payout % 12.90% - 78.12% - 70.51% - 106.16% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,812,078 1,553,456 1,555,273 1,521,617 807,138 1,428,284 1,388,003 19.35%
NOSH 948,732 821,934 822,895 813,699 807,138 806,940 802,314 11.76%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 60.96% 8.42% 9.32% 11.65% 9.88% 11.32% 10.46% -
ROE 13.19% 2.60% 2.54% 2.63% 6.38% 2.75% 2.72% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 40.07 53.75 48.22 41.98 60.10 44.86 46.86 -9.86%
EPS 25.27 4.91 4.80 4.92 5.55 4.87 4.71 204.91%
DPS 3.25 0.00 3.75 0.00 4.50 0.00 5.00 -24.86%
NAPS 1.91 1.89 1.89 1.87 1.00 1.77 1.73 6.78%
Adjusted Per Share Value based on latest NOSH - 813,699
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 26.81 31.15 27.98 24.09 34.20 25.52 26.51 0.74%
EPS 16.85 2.85 2.79 2.82 3.63 2.77 2.66 240.44%
DPS 2.17 0.00 2.18 0.00 2.56 0.00 2.83 -16.15%
NAPS 1.2778 1.0954 1.0967 1.073 0.5691 1.0071 0.9787 19.35%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.35 2.70 2.40 2.44 2.38 2.00 3.09 -
P/RPS 5.86 5.02 4.98 5.81 3.96 4.46 6.59 -7.49%
P/EPS 9.33 54.99 50.00 49.59 37.29 41.07 65.61 -72.59%
EY 10.72 1.82 2.00 2.02 2.68 2.44 1.52 265.59%
DY 1.38 0.00 1.56 0.00 1.89 0.00 1.62 -10.09%
P/NAPS 1.23 1.43 1.27 1.30 2.38 1.13 1.79 -22.04%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 21/11/12 15/08/12 22/05/12 23/02/12 17/11/11 16/08/11 -
Price 2.20 2.71 2.48 2.21 2.69 2.38 2.87 -
P/RPS 5.49 5.04 5.14 5.26 4.48 5.31 6.13 -7.05%
P/EPS 8.73 55.19 51.67 44.92 42.15 48.87 60.93 -72.45%
EY 11.45 1.81 1.94 2.23 2.37 2.05 1.64 263.14%
DY 1.48 0.00 1.51 0.00 1.67 0.00 1.74 -10.18%
P/NAPS 1.15 1.43 1.31 1.18 2.69 1.34 1.66 -21.61%

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