[WCT] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock

[WCT] WCT HOLDINGS BERHAD

Announcement Date

15-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- -0.67%

YoY- 5.79%

Quarter Report

WCT-2nd Qtr Results & Notes.pdf

Latest QR

Upcoming QR

WCT's Result

WCT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	1,547,860	1,737,388	1,946,924	1,476,766	1,383,096	1,827,370	4,293,820	-15.63%
YoY %	-10.91%	-10.76%	31.84%	6.77%	-24.31%	-57.44%	-	-
Horiz. %	36.05%	40.46%	45.34%	34.39%	32.21%	42.56%	100.00%	-
PBT	173,082	204,450	257,862	199,038	200,694	211,578	279,696	-7.68%
YoY %	-15.34%	-20.71%	29.55%	-0.83%	-5.14%	-24.35%	-	-
Horiz. %	61.88%	73.10%	92.19%	71.16%	71.75%	75.65%	100.00%	-
Tax	-48,592	-45,252	-67,186	-45,514	-45,492	-61,306	2,682	-
YoY %	-7.38%	32.65%	-47.62%	-0.05%	25.80%	-2,385.83%	-	-
Horiz. %	-1,811.78%	-1,687.25%	-2,505.07%	-1,697.02%	-1,696.20%	-2,285.83%	100.00%	-
NP	124,490	159,198	190,676	153,524	155,202	150,272	282,378	-12.75%
YoY %	-21.80%	-16.51%	24.20%	-1.08%	3.28%	-46.78%	-	-
Horiz. %	44.09%	56.38%	67.53%	54.37%	54.96%	53.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	128,540	148,790	199,720	159,066	150,362	137,404	162,352	-3.81%
YoY %	-13.61%	-25.50%	25.56%	5.79%	9.43%	-15.37%	-	-
Horiz. %	79.17%	91.65%	123.02%	97.98%	92.61%	84.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.07%	22.13%	26.06%	22.87%	22.67%	28.98%	-0.96%	-
YoY %	26.84%	-15.08%	13.95%	0.88%	-21.77%	3,118.75%	-	-
Horiz. %	-2,923.96%	-2,305.21%	-2,714.58%	-2,382.29%	-2,361.46%	-3,018.75%	100.00%	-
Total Cost	1,423,370	1,578,190	1,756,248	1,323,242	1,227,894	1,677,098	4,011,442	-15.85%
YoY %	-9.81%	-10.14%	32.72%	7.77%	-26.78%	-58.19%	-	-
Horiz. %	35.48%	39.34%	43.78%	32.99%	30.61%	41.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,282,284	2,236,213	2,056,251	1,546,474	1,380,712	1,241,981	1,291,614	9.94%
YoY %	2.06%	8.75%	32.96%	12.01%	11.17%	-3.84%	-	-
Horiz. %	176.70%	173.13%	159.20%	119.73%	106.90%	96.16%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	46,937	77,013	73,814	61,368	79,809	78,606	78,279	-8.16%
YoY %	-39.05%	4.33%	20.28%	-23.11%	1.53%	0.42%	-	-
Horiz. %	59.96%	98.38%	94.30%	78.40%	101.95%	100.42%	100.00%	-
Div Payout %	36.52%	51.76%	36.96%	38.58%	53.08%	57.21%	48.22%	-
YoY %	-29.44%	40.04%	-4.20%	-27.32%	-7.22%	18.64%	-	-
Horiz. %	75.74%	107.34%	76.65%	80.01%	110.08%	118.64%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	2,282,284	2,236,213	2,056,251	1,546,474	1,380,712	1,241,981	1,291,614	9.94%
YoY %	2.06%	8.75%	32.96%	12.01%	11.17%	-3.84%	-	-
Horiz. %	176.70%	173.13%	159.20%	119.73%	106.90%	96.16%	100.00%	-
NOSH	1,076,549	1,090,835	1,054,487	818,240	798,099	786,064	782,796	5.45%
YoY %	-1.31%	3.45%	28.87%	2.52%	1.53%	0.42%	-	-
Horiz. %	137.53%	139.35%	134.71%	104.53%	101.95%	100.42%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	8.04%	9.16%	9.79%	10.40%	11.22%	8.22%	6.58%	-
YoY %	-12.23%	-6.44%	-5.87%	-7.31%	36.50%	24.92%	-	-
Horiz. %	122.19%	139.21%	148.78%	158.05%	170.52%	124.92%	100.00%	-
ROE	5.63%	6.65%	9.71%	10.29%	10.89%	11.06%	12.57%	-
YoY %	-15.34%	-31.51%	-5.64%	-5.51%	-1.54%	-12.01%	-	-
Horiz. %	44.79%	52.90%	77.25%	81.86%	86.63%	87.99%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	143.78	159.27	184.63	180.48	173.30	232.47	548.52	-19.99%
YoY %	-9.73%	-13.74%	2.30%	4.14%	-25.45%	-57.62%	-	-
Horiz. %	26.21%	29.04%	33.66%	32.90%	31.59%	42.38%	100.00%	-
EPS	11.94	13.64	18.94	19.44	18.84	17.48	20.74	-8.78%
YoY %	-12.46%	-27.98%	-2.57%	3.18%	7.78%	-15.72%	-	-
Horiz. %	57.57%	65.77%	91.32%	93.73%	90.84%	84.28%	100.00%	-
DPS	4.36	7.06	7.00	7.50	10.00	10.00	10.00	-12.91%
YoY %	-38.24%	0.86%	-6.67%	-25.00%	0.00%	0.00%	-	-
Horiz. %	43.60%	70.60%	70.00%	75.00%	100.00%	100.00%	100.00%	-
NAPS	2.12	2.05	1.95	1.89	1.73	1.58	1.65	4.26%
YoY %	3.41%	5.13%	3.17%	9.25%	9.49%	-4.24%	-	-
Horiz. %	128.48%	124.24%	118.18%	114.55%	104.85%	95.76%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 822,895
RPS	99.23	111.38	124.82	94.68	88.67	117.15	275.28	-15.63%
YoY %	-10.91%	-10.77%	31.83%	6.78%	-24.31%	-57.44%	-	-
Horiz. %	36.05%	40.46%	45.34%	34.39%	32.21%	42.56%	100.00%	-
EPS	8.24	9.54	12.80	10.20	9.64	8.81	10.41	-3.81%
YoY %	-13.63%	-25.47%	25.49%	5.81%	9.42%	-15.37%	-	-
Horiz. %	79.15%	91.64%	122.96%	97.98%	92.60%	84.63%	100.00%	-
DPS	3.01	4.94	4.73	3.93	5.12	5.04	5.02	-8.16%
YoY %	-39.07%	4.44%	20.36%	-23.24%	1.59%	0.40%	-	-
Horiz. %	59.96%	98.41%	94.22%	78.29%	101.99%	100.40%	100.00%	-
NAPS	1.4632	1.4336	1.3183	0.9914	0.8852	0.7962	0.8281	9.94%
YoY %	2.06%	8.75%	32.97%	12.00%	11.18%	-3.85%	-	-
Horiz. %	176.69%	173.12%	159.20%	119.72%	106.90%	96.15%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.42	2.18	2.49	2.40	3.09	2.74	2.09	-
P/RPS	0.99	1.37	1.35	1.33	1.78	1.18	0.38	17.29%
YoY %	-27.74%	1.48%	1.50%	-25.28%	50.85%	210.53%	-	-
Horiz. %	260.53%	360.53%	355.26%	350.00%	468.42%	310.53%	100.00%	-
P/EPS	11.89	15.98	13.15	12.35	16.40	15.68	10.08	2.78%
YoY %	-25.59%	21.52%	6.48%	-24.70%	4.59%	55.56%	-	-
Horiz. %	117.96%	158.53%	130.46%	122.52%	162.70%	155.56%	100.00%	-
EY	8.41	6.26	7.61	8.10	6.10	6.38	9.92	-2.71%
YoY %	34.35%	-17.74%	-6.05%	32.79%	-4.39%	-35.69%	-	-
Horiz. %	84.78%	63.10%	76.71%	81.65%	61.49%	64.31%	100.00%	-
DY	3.07	3.24	2.81	3.13	3.24	3.65	4.78	-7.11%
YoY %	-5.25%	15.30%	-10.22%	-3.40%	-11.23%	-23.64%	-	-
Horiz. %	64.23%	67.78%	58.79%	65.48%	67.78%	76.36%	100.00%	-
P/NAPS	0.67	1.06	1.28	1.27	1.79	1.73	1.27	-10.10%
YoY %	-36.79%	-17.19%	0.79%	-29.05%	3.47%	36.22%	-	-
Horiz. %	52.76%	83.46%	100.79%	100.00%	140.94%	136.22%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	20/08/15	21/08/14	22/08/13	15/08/12	16/08/11	19/08/10	18/08/09	-
Price	1.18	2.28	2.37	2.48	2.87	2.82	2.62	-
P/RPS	0.82	1.43	1.28	1.37	1.66	1.21	0.48	9.33%
YoY %	-42.66%	11.72%	-6.57%	-17.47%	37.19%	152.08%	-	-
Horiz. %	170.83%	297.92%	266.67%	285.42%	345.83%	252.08%	100.00%	-
P/EPS	9.88	16.72	12.51	12.76	15.23	16.13	12.63	-4.00%
YoY %	-40.91%	33.65%	-1.96%	-16.22%	-5.58%	27.71%	-	-
Horiz. %	78.23%	132.38%	99.05%	101.03%	120.59%	127.71%	100.00%	-
EY	10.12	5.98	7.99	7.84	6.56	6.20	7.92	4.16%
YoY %	69.23%	-25.16%	1.91%	19.51%	5.81%	-21.72%	-	-
Horiz. %	127.78%	75.51%	100.88%	98.99%	82.83%	78.28%	100.00%	-
DY	3.69	3.10	2.95	3.02	3.48	3.55	3.82	-0.57%
YoY %	19.03%	5.08%	-2.32%	-13.22%	-1.97%	-7.07%	-	-
Horiz. %	96.60%	81.15%	77.23%	79.06%	91.10%	92.93%	100.00%	-
P/NAPS	0.56	1.11	1.22	1.31	1.66	1.78	1.59	-15.95%
YoY %	-49.55%	-9.02%	-6.87%	-21.08%	-6.74%	11.95%	-	-
Horiz. %	35.22%	69.81%	76.73%	82.39%	104.40%	111.95%	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