[WCT] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 5.83%
YoY- 20.37%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,585,424 1,564,545 1,538,589 1,491,198 1,486,364 1,623,995 1,708,501 -4.86%
PBT 206,710 209,596 207,538 247,668 254,446 258,315 259,888 -14.16%
Tax -41,055 -41,615 -41,044 -46,243 -40,042 -45,862 -47,949 -9.83%
NP 165,655 167,981 166,494 201,425 214,404 212,453 211,939 -15.16%
-
NP to SH 170,340 168,630 165,988 158,663 149,927 145,892 143,448 12.14%
-
Tax Rate 19.86% 19.85% 19.78% 18.67% 15.74% 17.75% 18.45% -
Total Cost 1,419,769 1,396,564 1,372,095 1,289,773 1,271,960 1,411,542 1,496,562 -3.45%
-
Net Worth 822,895 813,699 807,138 1,428,284 1,388,003 1,349,605 790,377 2.72%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 67,179 76,436 76,436 79,634 79,634 78,859 78,859 -10.14%
Div Payout % 39.44% 45.33% 46.05% 50.19% 53.12% 54.05% 54.97% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 822,895 813,699 807,138 1,428,284 1,388,003 1,349,605 790,377 2.72%
NOSH 822,895 813,699 807,138 806,940 802,314 793,885 790,377 2.72%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.45% 10.74% 10.82% 13.51% 14.42% 13.08% 12.40% -
ROE 20.70% 20.72% 20.57% 11.11% 10.80% 10.81% 18.15% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 192.66 192.28 190.62 184.80 185.26 204.56 216.16 -7.39%
EPS 20.70 20.72 20.57 19.66 18.69 18.38 18.15 9.16%
DPS 8.25 9.50 9.50 9.87 10.00 10.00 10.00 -12.04%
NAPS 1.00 1.00 1.00 1.77 1.73 1.70 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 806,940
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 111.80 110.32 108.49 105.15 104.81 114.52 120.47 -4.86%
EPS 12.01 11.89 11.70 11.19 10.57 10.29 10.12 12.10%
DPS 4.74 5.39 5.39 5.62 5.62 5.56 5.56 -10.09%
NAPS 0.5803 0.5738 0.5691 1.0071 0.9787 0.9517 0.5573 2.73%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.40 2.44 2.38 2.00 3.09 3.04 3.19 -
P/RPS 1.25 1.27 1.25 1.08 1.67 1.49 1.48 -10.65%
P/EPS 11.59 11.77 11.57 10.17 16.54 16.54 17.58 -24.27%
EY 8.63 8.49 8.64 9.83 6.05 6.05 5.69 32.04%
DY 3.44 3.89 3.99 4.93 3.24 3.29 3.13 6.50%
P/NAPS 2.40 2.44 2.38 1.13 1.79 1.79 3.19 -17.29%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 22/05/12 23/02/12 17/11/11 16/08/11 26/05/11 25/02/11 -
Price 2.48 2.21 2.69 2.38 2.87 3.04 2.89 -
P/RPS 1.29 1.15 1.41 1.29 1.55 1.49 1.34 -2.50%
P/EPS 11.98 10.66 13.08 12.10 15.36 16.54 15.92 -17.28%
EY 8.35 9.38 7.64 8.26 6.51 6.05 6.28 20.93%
DY 3.33 4.30 3.53 4.15 3.48 3.29 3.46 -2.52%
P/NAPS 2.48 2.21 2.69 1.34 1.66 1.79 2.89 -9.70%

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