[WCT] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -2.09%
YoY- 61.05%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,486,364 1,623,995 1,708,501 2,478,385 3,433,377 4,097,769 4,666,602 -53.45%
PBT 254,446 258,315 259,888 182,915 177,019 192,891 211,078 13.30%
Tax -40,042 -45,862 -47,949 -27,970 -27,208 -7,713 4,786 -
NP 214,404 212,453 211,939 154,945 149,811 185,178 215,864 -0.45%
-
NP to SH 149,927 145,892 143,448 131,813 134,624 142,823 147,098 1.28%
-
Tax Rate 15.74% 17.75% 18.45% 15.29% 15.37% 4.00% -2.27% -
Total Cost 1,271,960 1,411,542 1,496,562 2,323,440 3,283,566 3,912,591 4,450,738 -56.71%
-
Net Worth 1,388,003 1,349,605 790,377 1,220,904 1,243,154 1,240,850 1,286,273 5.22%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 79,634 78,859 78,859 78,555 78,555 78,350 78,350 1.09%
Div Payout % 53.12% 54.05% 54.97% 59.60% 58.35% 54.86% 53.26% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,388,003 1,349,605 790,377 1,220,904 1,243,154 1,240,850 1,286,273 5.22%
NOSH 802,314 793,885 790,377 787,680 786,806 785,348 784,313 1.52%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 14.42% 13.08% 12.40% 6.25% 4.36% 4.52% 4.63% -
ROE 10.80% 10.81% 18.15% 10.80% 10.83% 11.51% 11.44% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 185.26 204.56 216.16 314.64 436.37 521.78 594.99 -54.15%
EPS 18.69 18.38 18.15 16.73 17.11 18.19 18.76 -0.24%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 1.73 1.70 1.00 1.55 1.58 1.58 1.64 3.63%
Adjusted Per Share Value based on latest NOSH - 787,680
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 104.81 114.52 120.47 174.76 242.10 288.95 329.06 -53.45%
EPS 10.57 10.29 10.12 9.29 9.49 10.07 10.37 1.28%
DPS 5.62 5.56 5.56 5.54 5.54 5.52 5.52 1.20%
NAPS 0.9787 0.9517 0.5573 0.8609 0.8766 0.875 0.907 5.21%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.09 3.04 3.19 3.05 2.74 2.75 2.60 -
P/RPS 1.67 1.49 1.48 0.97 0.63 0.53 0.44 143.91%
P/EPS 16.54 16.54 17.58 18.23 16.01 15.12 13.86 12.54%
EY 6.05 6.05 5.69 5.49 6.24 6.61 7.21 -11.06%
DY 3.24 3.29 3.13 3.28 3.65 3.64 3.85 -10.89%
P/NAPS 1.79 1.79 3.19 1.97 1.73 1.74 1.59 8.24%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 26/05/11 25/02/11 18/11/10 19/08/10 21/05/10 24/02/10 -
Price 2.87 3.04 2.89 3.02 2.82 2.57 2.65 -
P/RPS 1.55 1.49 1.34 0.96 0.65 0.49 0.45 128.59%
P/EPS 15.36 16.54 15.92 18.05 16.48 14.13 14.13 5.73%
EY 6.51 6.05 6.28 5.54 6.07 7.08 7.08 -5.45%
DY 3.48 3.29 3.46 3.31 3.55 3.89 3.77 -5.21%
P/NAPS 1.66 1.79 2.89 1.95 1.78 1.63 1.62 1.64%

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