[WCT] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 33.91%
YoY- 34.58%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,053,524 1,270,827 3,459,044 2,603,901 1,949,882 784,681 628,455 8.98%
PBT 153,351 165,571 193,734 202,924 201,468 100,009 99,528 7.46%
Tax -34,774 -36,480 -3,724 -18,862 -39,809 -21,867 -26,150 4.86%
NP 118,577 129,091 190,010 184,062 161,659 78,142 73,378 8.32%
-
NP to SH 114,479 99,264 114,549 134,475 99,921 59,821 63,995 10.17%
-
Tax Rate 22.68% 22.03% 1.92% 9.30% 19.76% 21.87% 26.27% -
Total Cost 934,947 1,141,736 3,269,034 2,419,839 1,788,223 706,539 555,077 9.07%
-
Net Worth 1,417,969 1,220,136 1,261,449 1,182,452 845,876 572,867 414,654 22.73%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 40,055 39,359 39,175 38,642 22,417 15,972 10,366 25.25%
Div Payout % 34.99% 39.65% 34.20% 28.74% 22.43% 26.70% 16.20% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,417,969 1,220,136 1,261,449 1,182,452 845,876 572,867 414,654 22.73%
NOSH 801,112 787,184 783,508 772,844 298,896 212,961 138,218 34.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 11.26% 10.16% 5.49% 7.07% 8.29% 9.96% 11.68% -
ROE 8.07% 8.14% 9.08% 11.37% 11.81% 10.44% 15.43% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 131.51 161.44 441.48 336.92 652.36 368.46 454.68 -18.67%
EPS 14.29 12.61 14.62 17.40 33.43 28.09 32.17 -12.64%
DPS 5.00 5.00 5.00 5.00 7.50 7.50 7.50 -6.53%
NAPS 1.77 1.55 1.61 1.53 2.83 2.69 3.00 -8.41%
Adjusted Per Share Value based on latest NOSH - 782,804
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 67.54 81.47 221.76 166.94 125.01 50.31 40.29 8.98%
EPS 7.34 6.36 7.34 8.62 6.41 3.84 4.10 10.18%
DPS 2.57 2.52 2.51 2.48 1.44 1.02 0.66 25.41%
NAPS 0.9091 0.7822 0.8087 0.7581 0.5423 0.3673 0.2658 22.73%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.00 3.05 2.80 2.60 3.85 1.69 1.63 -
P/RPS 1.52 1.89 0.63 0.77 0.59 0.46 0.36 27.11%
P/EPS 14.00 24.19 19.15 14.94 11.52 6.02 3.52 25.85%
EY 7.15 4.13 5.22 6.69 8.68 16.62 28.40 -20.52%
DY 2.50 1.64 1.79 1.92 1.95 4.44 4.60 -9.65%
P/NAPS 1.13 1.97 1.74 1.70 1.36 0.63 0.54 13.08%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/11/11 18/11/10 18/11/09 13/11/08 29/11/07 23/11/06 07/12/05 -
Price 2.38 3.02 2.66 1.78 3.97 1.87 1.12 -
P/RPS 1.81 1.87 0.60 0.53 0.61 0.51 0.25 39.06%
P/EPS 16.66 23.95 18.19 10.23 11.88 6.66 2.42 37.90%
EY 6.00 4.18 5.50 9.78 8.42 15.02 41.34 -27.49%
DY 2.10 1.66 1.88 2.81 1.89 4.01 6.70 -17.57%
P/NAPS 1.34 1.95 1.65 1.16 1.40 0.70 0.37 23.91%

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