[WCT] QoQ TTM Result on 31-Dec-2010 [#4]

Stock

[WCT] WCT HOLDINGS BERHAD

Announcement Date

25-Feb-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Dec-2010 [#4]

Profit Trend

QoQ- 8.83%

YoY- -2.48%

Quarter Report

WCT-4th Qtr Results-31 December 2010.pdf

Latest QR

Upcoming QR

WCT's Result

WCT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	1,491,198	1,486,364	1,623,995	1,708,501	2,478,385	3,433,377	4,097,769	-48.99%
YoY %	0.33%	-8.47%	-4.95%	-31.06%	-27.81%	-16.21%	-	-
Horiz. %	36.39%	36.27%	39.63%	41.69%	60.48%	83.79%	100.00%	-
PBT	247,668	254,446	258,315	259,888	182,915	177,019	192,891	18.11%
YoY %	-2.66%	-1.50%	-0.61%	42.08%	3.33%	-8.23%	-	-
Horiz. %	128.40%	131.91%	133.92%	134.73%	94.83%	91.77%	100.00%	-
Tax	-46,243	-40,042	-45,862	-47,949	-27,970	-27,208	-7,713	229.66%
YoY %	-15.49%	12.69%	4.35%	-71.43%	-2.80%	-252.76%	-	-
Horiz. %	599.55%	519.15%	594.61%	621.66%	362.63%	352.76%	100.00%	-
NP	201,425	214,404	212,453	211,939	154,945	149,811	185,178	5.76%
YoY %	-6.05%	0.92%	0.24%	36.78%	3.43%	-19.10%	-	-
Horiz. %	108.77%	115.78%	114.73%	114.45%	83.67%	80.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	158,663	149,927	145,892	143,448	131,813	134,624	142,823	7.25%
YoY %	5.83%	2.77%	1.70%	8.83%	-2.09%	-5.74%	-	-
Horiz. %	111.09%	104.97%	102.15%	100.44%	92.29%	94.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.67%	15.74%	17.75%	18.45%	15.29%	15.37%	4.00%	-
YoY %	18.61%	-11.32%	-3.79%	20.67%	-0.52%	284.25%	-	-
Horiz. %	466.75%	393.50%	443.75%	461.25%	382.25%	384.25%	100.00%	-
Total Cost	1,289,773	1,271,960	1,411,542	1,496,562	2,323,440	3,283,566	3,912,591	-52.24%
YoY %	1.40%	-9.89%	-5.68%	-35.59%	-29.24%	-16.08%	-	-
Horiz. %	32.96%	32.51%	36.08%	38.25%	59.38%	83.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,428,284	1,388,003	1,349,605	790,377	1,220,904	1,243,154	1,240,850	9.82%
YoY %	2.90%	2.85%	70.75%	-35.26%	-1.79%	0.19%	-	-
Horiz. %	115.11%	111.86%	108.76%	63.70%	98.39%	100.19%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	79,634	79,634	78,859	78,859	78,555	78,555	78,350	1.08%
YoY %	0.00%	0.98%	0.00%	0.39%	0.00%	0.26%	-	-
Horiz. %	101.64%	101.64%	100.65%	100.65%	100.26%	100.26%	100.00%	-
Div Payout %	50.19%	53.12%	54.05%	54.97%	59.60%	58.35%	54.86%	-
YoY %	-5.52%	-1.72%	-1.67%	-7.77%	2.14%	6.36%	-	-
Horiz. %	91.49%	96.83%	98.52%	100.20%	108.64%	106.36%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	1,428,284	1,388,003	1,349,605	790,377	1,220,904	1,243,154	1,240,850	9.82%
YoY %	2.90%	2.85%	70.75%	-35.26%	-1.79%	0.19%	-	-
Horiz. %	115.11%	111.86%	108.76%	63.70%	98.39%	100.19%	100.00%	-
NOSH	806,940	802,314	793,885	790,377	787,680	786,806	785,348	1.82%
YoY %	0.58%	1.06%	0.44%	0.34%	0.11%	0.19%	-	-
Horiz. %	102.75%	102.16%	101.09%	100.64%	100.30%	100.19%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	13.51%	14.42%	13.08%	12.40%	6.25%	4.36%	4.52%	-
YoY %	-6.31%	10.24%	5.48%	98.40%	43.35%	-3.54%	-	-
Horiz. %	298.89%	319.03%	289.38%	274.34%	138.27%	96.46%	100.00%	-
ROE	11.11%	10.80%	10.81%	18.15%	10.80%	10.83%	11.51%	-
YoY %	2.87%	-0.09%	-40.44%	68.06%	-0.28%	-5.91%	-	-
Horiz. %	96.52%	93.83%	93.92%	157.69%	93.83%	94.09%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	184.80	185.26	204.56	216.16	314.64	436.37	521.78	-49.91%
YoY %	-0.25%	-9.43%	-5.37%	-31.30%	-27.90%	-16.37%	-	-
Horiz. %	35.42%	35.51%	39.20%	41.43%	60.30%	83.63%	100.00%	-
EPS	19.66	18.69	18.38	18.15	16.73	17.11	18.19	5.31%
YoY %	5.19%	1.69%	1.27%	8.49%	-2.22%	-5.94%	-	-
Horiz. %	108.08%	102.75%	101.04%	99.78%	91.97%	94.06%	100.00%	-
DPS	9.87	10.00	10.00	10.00	10.00	10.00	10.00	-0.86%
YoY %	-1.30%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	98.70%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.77	1.73	1.70	1.00	1.55	1.58	1.58	7.85%
YoY %	2.31%	1.76%	70.00%	-35.48%	-1.90%	0.00%	-	-
Horiz. %	112.03%	109.49%	107.59%	63.29%	98.10%	100.00%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 790,377
RPS	105.15	104.81	114.52	120.47	174.76	242.10	288.95	-48.99%
YoY %	0.32%	-8.48%	-4.94%	-31.07%	-27.81%	-16.21%	-	-
Horiz. %	36.39%	36.27%	39.63%	41.69%	60.48%	83.79%	100.00%	-
EPS	11.19	10.57	10.29	10.12	9.29	9.49	10.07	7.27%
YoY %	5.87%	2.72%	1.68%	8.93%	-2.11%	-5.76%	-	-
Horiz. %	111.12%	104.97%	102.18%	100.50%	92.25%	94.24%	100.00%	-
DPS	5.62	5.62	5.56	5.56	5.54	5.54	5.52	1.20%
YoY %	0.00%	1.08%	0.00%	0.36%	0.00%	0.36%	-	-
Horiz. %	101.81%	101.81%	100.72%	100.72%	100.36%	100.36%	100.00%	-
NAPS	1.0071	0.9787	0.9517	0.5573	0.8609	0.8766	0.875	9.81%
YoY %	2.90%	2.84%	70.77%	-35.27%	-1.79%	0.18%	-	-
Horiz. %	115.10%	111.85%	108.77%	63.69%	98.39%	100.18%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	2.00	3.09	3.04	3.19	3.05	2.74	2.75	-
P/RPS	1.08	1.67	1.49	1.48	0.97	0.63	0.53	60.66%
YoY %	-35.33%	12.08%	0.68%	52.58%	53.97%	18.87%	-	-
Horiz. %	203.77%	315.09%	281.13%	279.25%	183.02%	118.87%	100.00%	-
P/EPS	10.17	16.54	16.54	17.58	18.23	16.01	15.12	-23.21%
YoY %	-38.51%	0.00%	-5.92%	-3.57%	13.87%	5.89%	-	-
Horiz. %	67.26%	109.39%	109.39%	116.27%	120.57%	105.89%	100.00%	-
EY	9.83	6.05	6.05	5.69	5.49	6.24	6.61	30.25%
YoY %	62.48%	0.00%	6.33%	3.64%	-12.02%	-5.60%	-	-
Horiz. %	148.71%	91.53%	91.53%	86.08%	83.06%	94.40%	100.00%	-
DY	4.93	3.24	3.29	3.13	3.28	3.65	3.64	22.39%
YoY %	52.16%	-1.52%	5.11%	-4.57%	-10.14%	0.27%	-	-
Horiz. %	135.44%	89.01%	90.38%	85.99%	90.11%	100.27%	100.00%	-
P/NAPS	1.13	1.79	1.79	3.19	1.97	1.73	1.74	-24.98%
YoY %	-36.87%	0.00%	-43.89%	61.93%	13.87%	-0.57%	-	-
Horiz. %	64.94%	102.87%	102.87%	183.33%	113.22%	99.43%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	17/11/11	16/08/11	26/05/11	25/02/11	18/11/10	19/08/10	21/05/10	-
Price	2.38	2.87	3.04	2.89	3.02	2.82	2.57	-
P/RPS	1.29	1.55	1.49	1.34	0.96	0.65	0.49	90.54%
YoY %	-16.77%	4.03%	11.19%	39.58%	47.69%	32.65%	-	-
Horiz. %	263.27%	316.33%	304.08%	273.47%	195.92%	132.65%	100.00%	-
P/EPS	12.10	15.36	16.54	15.92	18.05	16.48	14.13	-9.81%
YoY %	-21.22%	-7.13%	3.89%	-11.80%	9.53%	16.63%	-	-
Horiz. %	85.63%	108.70%	117.06%	112.67%	127.74%	116.63%	100.00%	-
EY	8.26	6.51	6.05	6.28	5.54	6.07	7.08	10.81%
YoY %	26.88%	7.60%	-3.66%	13.36%	-8.73%	-14.27%	-	-
Horiz. %	116.67%	91.95%	85.45%	88.70%	78.25%	85.73%	100.00%	-
DY	4.15	3.48	3.29	3.46	3.31	3.55	3.89	4.40%
YoY %	19.25%	5.78%	-4.91%	4.53%	-6.76%	-8.74%	-	-
Horiz. %	106.68%	89.46%	84.58%	88.95%	85.09%	91.26%	100.00%	-
P/NAPS	1.34	1.66	1.79	2.89	1.95	1.78	1.63	-12.23%
YoY %	-19.28%	-7.26%	-38.06%	48.21%	9.55%	9.20%	-	-
Horiz. %	82.21%	101.84%	109.82%	177.30%	119.63%	109.20%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos