[WCT] YoY Annualized Quarter 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- -3.68%

YoY- -13.34%

Quarter Report

WCT-3rd Qtr Results-30 Sept 2010.pdf

Latest QR

Upcoming QR

WCT's Result

WCT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Annualized Quarter Result
Revenue	1,855,960	1,573,576	1,404,698	1,694,436	4,612,058	3,471,868	2,599,842	-5.45%
YoY %	17.95%	12.02%	-17.10%	-63.26%	32.84%	33.54%	-	-
Horiz. %	71.39%	60.53%	54.03%	65.17%	177.40%	133.54%	100.00%	-
PBT	251,766	206,806	204,468	220,761	258,312	270,565	268,624	-1.07%
YoY %	21.74%	1.14%	-7.38%	-14.54%	-4.53%	0.72%	-	-
Horiz. %	93.72%	76.99%	76.12%	82.18%	96.16%	100.72%	100.00%	-
Tax	-70,578	-54,852	-46,365	-48,640	-4,965	-25,149	-53,078	4.85%
YoY %	-28.67%	-18.30%	4.68%	-879.66%	80.26%	52.62%	-	-
Horiz. %	132.97%	103.34%	87.35%	91.64%	9.35%	47.38%	100.00%	-
NP	181,188	151,954	158,102	172,121	253,346	245,416	215,545	-2.84%
YoY %	19.24%	-3.89%	-8.14%	-32.06%	3.23%	13.86%	-	-
Horiz. %	84.06%	70.50%	73.35%	79.85%	117.54%	113.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	188,252	159,853	152,638	132,352	152,732	179,300	133,228	5.92%
YoY %	17.77%	4.73%	15.33%	-13.34%	-14.82%	34.58%	-	-
Horiz. %	141.30%	119.98%	114.57%	99.34%	114.64%	134.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.03%	26.52%	22.68%	22.03%	1.92%	9.29%	19.76%	-
YoY %	5.69%	16.93%	2.95%	1,047.40%	-79.33%	-52.99%	-	-
Horiz. %	141.85%	134.21%	114.78%	111.49%	9.72%	47.01%	100.00%	-
Total Cost	1,674,772	1,421,621	1,246,596	1,522,314	4,358,712	3,226,452	2,384,297	-5.71%
YoY %	17.81%	14.04%	-18.11%	-65.07%	35.09%	35.32%	-	-
Horiz. %	70.24%	59.62%	52.28%	63.85%	182.81%	135.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,091,689	1,548,818	1,417,969	1,220,136	1,261,449	1,182,452	845,876	16.27%
YoY %	35.05%	9.23%	16.21%	-3.28%	6.68%	39.79%	-	-
Horiz. %	247.28%	183.10%	167.63%	144.25%	149.13%	139.79%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	49,802	40,974	53,407	52,478	52,233	51,522	29,889	8.87%
YoY %	21.55%	-23.28%	1.77%	0.47%	1.38%	72.38%	-	-
Horiz. %	166.62%	137.09%	178.68%	175.58%	174.76%	172.38%	100.00%	-
Div Payout %	26.46%	25.63%	34.99%	39.65%	34.20%	28.74%	22.43%	-
YoY %	3.24%	-26.75%	-11.75%	15.94%	19.00%	28.13%	-	-
Horiz. %	117.97%	114.27%	156.00%	176.77%	152.47%	128.13%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	2,091,689	1,548,818	1,417,969	1,220,136	1,261,449	1,182,452	845,876	16.27%
YoY %	35.05%	9.23%	16.21%	-3.28%	6.68%	39.79%	-	-
Horiz. %	247.28%	183.10%	167.63%	144.25%	149.13%	139.79%	100.00%	-
NOSH	1,067,188	819,480	801,112	787,184	783,508	772,844	298,896	23.60%
YoY %	30.23%	2.29%	1.77%	0.47%	1.38%	158.57%	-	-
Horiz. %	357.04%	274.17%	268.02%	263.36%	262.13%	258.57%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	9.76%	9.66%	11.26%	10.16%	5.49%	7.07%	8.29%	-
YoY %	1.04%	-14.21%	10.83%	85.06%	-22.35%	-14.72%	-	-
Horiz. %	117.73%	116.53%	135.83%	122.56%	66.22%	85.28%	100.00%	-
ROE	9.00%	10.32%	10.76%	10.85%	12.11%	15.16%	15.75%	-
YoY %	-12.79%	-4.09%	-0.83%	-10.40%	-20.12%	-3.75%	-	-
Horiz. %	57.14%	65.52%	68.32%	68.89%	76.89%	96.25%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	173.91	192.02	175.34	215.25	588.64	449.23	869.81	-23.51%
YoY %	-9.43%	9.51%	-18.54%	-63.43%	31.03%	-48.35%	-	-
Horiz. %	19.99%	22.08%	20.16%	24.75%	67.67%	51.65%	100.00%	-
EPS	17.64	19.51	19.05	16.81	19.49	23.20	44.57	-14.30%
YoY %	-9.58%	2.41%	13.33%	-13.75%	-15.99%	-47.95%	-	-
Horiz. %	39.58%	43.77%	42.74%	37.72%	43.73%	52.05%	100.00%	-
DPS	4.67	5.00	6.67	6.67	6.67	6.67	10.00	-11.90%
YoY %	-6.60%	-25.04%	0.00%	0.00%	0.00%	-33.30%	-	-
Horiz. %	46.70%	50.00%	66.70%	66.70%	66.70%	66.70%	100.00%	-
NAPS	1.96	1.89	1.77	1.55	1.61	1.53	2.83	-5.93%
YoY %	3.70%	6.78%	14.19%	-3.73%	5.23%	-45.94%	-	-
Horiz. %	69.26%	66.78%	62.54%	54.77%	56.89%	54.06%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 787,680
RPS	118.99	100.88	90.06	108.63	295.68	222.58	166.68	-5.45%
YoY %	17.95%	12.01%	-17.09%	-63.26%	32.84%	33.54%	-	-
Horiz. %	71.39%	60.52%	54.03%	65.17%	177.39%	133.54%	100.00%	-
EPS	12.07	10.25	9.79	8.49	9.79	11.49	8.54	5.92%
YoY %	17.76%	4.70%	15.31%	-13.28%	-14.80%	34.54%	-	-
Horiz. %	141.33%	120.02%	114.64%	99.41%	114.64%	134.54%	100.00%	-
DPS	3.19	2.63	3.42	3.36	3.35	3.30	1.92	8.82%
YoY %	21.29%	-23.10%	1.79%	0.30%	1.52%	71.88%	-	-
Horiz. %	166.15%	136.98%	178.12%	175.00%	174.48%	171.88%	100.00%	-
NAPS	1.341	0.993	0.9091	0.7822	0.8087	0.7581	0.5423	16.27%
YoY %	35.05%	9.23%	16.22%	-3.28%	6.67%	39.79%	-	-
Horiz. %	247.28%	183.11%	167.64%	144.24%	149.12%	139.79%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	2.45	2.70	2.00	3.05	2.80	2.60	3.85	-
P/RPS	1.41	1.41	1.14	1.42	0.48	0.58	0.44	21.39%
YoY %	0.00%	23.68%	-19.72%	195.83%	-17.24%	31.82%	-	-
Horiz. %	320.45%	320.45%	259.09%	322.73%	109.09%	131.82%	100.00%	-
P/EPS	13.89	13.84	10.50	18.14	14.36	11.21	8.64	8.22%
YoY %	0.36%	31.81%	-42.12%	26.32%	28.10%	29.75%	-	-
Horiz. %	160.76%	160.19%	121.53%	209.95%	166.20%	129.75%	100.00%	-
EY	7.20	7.22	9.53	5.51	6.96	8.92	11.58	-7.60%
YoY %	-0.28%	-24.24%	72.96%	-20.83%	-21.97%	-22.97%	-	-
Horiz. %	62.18%	62.35%	82.30%	47.58%	60.10%	77.03%	100.00%	-
DY	1.90	1.85	3.33	2.19	2.38	2.56	2.60	-5.08%
YoY %	2.70%	-44.44%	52.05%	-7.98%	-7.03%	-1.54%	-	-
Horiz. %	73.08%	71.15%	128.08%	84.23%	91.54%	98.46%	100.00%	-
P/NAPS	1.25	1.43	1.13	1.97	1.74	1.70	1.36	-1.39%
YoY %	-12.59%	26.55%	-42.64%	13.22%	2.35%	25.00%	-	-
Horiz. %	91.91%	105.15%	83.09%	144.85%	127.94%	125.00%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	21/11/13	21/11/12	17/11/11	18/11/10	18/11/09	13/11/08	29/11/07	-
Price	2.39	2.71	2.38	3.02	2.66	1.78	3.97	-
P/RPS	1.37	1.41	1.36	1.40	0.45	0.40	0.46	19.92%
YoY %	-2.84%	3.68%	-2.86%	211.11%	12.50%	-13.04%	-	-
Horiz. %	297.83%	306.52%	295.65%	304.35%	97.83%	86.96%	100.00%	-
P/EPS	13.55	13.89	12.49	17.96	13.65	7.67	8.91	7.22%
YoY %	-2.45%	11.21%	-30.46%	31.58%	77.97%	-13.92%	-	-
Horiz. %	152.08%	155.89%	140.18%	201.57%	153.20%	86.08%	100.00%	-
EY	7.38	7.20	8.01	5.57	7.33	13.03	11.23	-6.75%
YoY %	2.50%	-10.11%	43.81%	-24.01%	-43.75%	16.03%	-	-
Horiz. %	65.72%	64.11%	71.33%	49.60%	65.27%	116.03%	100.00%	-
DY	1.95	1.85	2.80	2.21	2.51	3.75	2.52	-4.18%
YoY %	5.41%	-33.93%	26.70%	-11.95%	-33.07%	48.81%	-	-
Horiz. %	77.38%	73.41%	111.11%	87.70%	99.60%	148.81%	100.00%	-
P/NAPS	1.22	1.43	1.34	1.95	1.65	1.16	1.40	-2.26%
YoY %	-14.69%	6.72%	-31.28%	18.18%	42.24%	-17.14%	-	-
Horiz. %	87.14%	102.14%	95.71%	139.29%	117.86%	82.86%	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