[WCT] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 41.11%
YoY- -14.82%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,180,182 1,053,524 1,270,827 3,459,044 2,603,901 1,949,882 784,681 7.03%
PBT 155,105 153,351 165,571 193,734 202,924 201,468 100,009 7.58%
Tax -41,139 -34,774 -36,480 -3,724 -18,862 -39,809 -21,867 11.09%
NP 113,966 118,577 129,091 190,010 184,062 161,659 78,142 6.48%
-
NP to SH 119,890 114,479 99,264 114,549 134,475 99,921 59,821 12.27%
-
Tax Rate 26.52% 22.68% 22.03% 1.92% 9.30% 19.76% 21.87% -
Total Cost 1,066,216 934,947 1,141,736 3,269,034 2,419,839 1,788,223 706,539 7.09%
-
Net Worth 1,548,818 1,417,969 1,220,136 1,261,449 1,182,452 845,876 572,867 18.01%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 30,730 40,055 39,359 39,175 38,642 22,417 15,972 11.51%
Div Payout % 25.63% 34.99% 39.65% 34.20% 28.74% 22.43% 26.70% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,548,818 1,417,969 1,220,136 1,261,449 1,182,452 845,876 572,867 18.01%
NOSH 819,480 801,112 787,184 783,508 772,844 298,896 212,961 25.15%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.66% 11.26% 10.16% 5.49% 7.07% 8.29% 9.96% -
ROE 7.74% 8.07% 8.14% 9.08% 11.37% 11.81% 10.44% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 144.02 131.51 161.44 441.48 336.92 652.36 368.46 -14.48%
EPS 14.63 14.29 12.61 14.62 17.40 33.43 28.09 -10.29%
DPS 3.75 5.00 5.00 5.00 5.00 7.50 7.50 -10.90%
NAPS 1.89 1.77 1.55 1.61 1.53 2.83 2.69 -5.70%
Adjusted Per Share Value based on latest NOSH - 785,247
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 83.22 74.29 89.61 243.91 183.61 137.49 55.33 7.03%
EPS 8.45 8.07 7.00 8.08 9.48 7.05 4.22 12.25%
DPS 2.17 2.82 2.78 2.76 2.72 1.58 1.13 11.47%
NAPS 1.0921 0.9999 0.8604 0.8895 0.8338 0.5965 0.404 18.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.70 2.00 3.05 2.80 2.60 3.85 1.69 -
P/RPS 1.87 1.52 1.89 0.63 0.77 0.59 0.46 26.30%
P/EPS 18.46 14.00 24.19 19.15 14.94 11.52 6.02 20.51%
EY 5.42 7.15 4.13 5.22 6.69 8.68 16.62 -17.02%
DY 1.39 2.50 1.64 1.79 1.92 1.95 4.44 -17.58%
P/NAPS 1.43 1.13 1.97 1.74 1.70 1.36 0.63 14.62%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 17/11/11 18/11/10 18/11/09 13/11/08 29/11/07 23/11/06 -
Price 2.71 2.38 3.02 2.66 1.78 3.97 1.87 -
P/RPS 1.88 1.81 1.87 0.60 0.53 0.61 0.51 24.26%
P/EPS 18.52 16.66 23.95 18.19 10.23 11.88 6.66 18.56%
EY 5.40 6.00 4.18 5.50 9.78 8.42 15.02 -15.66%
DY 1.38 2.10 1.66 1.88 2.81 1.89 4.01 -16.27%
P/NAPS 1.43 1.34 1.95 1.65 1.16 1.40 0.70 12.63%

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