[WCT] YoY Cumulative 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- 44.48%
YoY- -13.34%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,391,970 1,180,182 1,053,524 1,270,827 3,459,044 2,603,901 1,949,882 -5.45%
PBT 188,825 155,105 153,351 165,571 193,734 202,924 201,468 -1.07%
Tax -52,934 -41,139 -34,774 -36,480 -3,724 -18,862 -39,809 4.85%
NP 135,891 113,966 118,577 129,091 190,010 184,062 161,659 -2.84%
-
NP to SH 141,189 119,890 114,479 99,264 114,549 134,475 99,921 5.92%
-
Tax Rate 28.03% 26.52% 22.68% 22.03% 1.92% 9.30% 19.76% -
Total Cost 1,256,079 1,066,216 934,947 1,141,736 3,269,034 2,419,839 1,788,223 -5.71%
-
Net Worth 2,091,689 1,548,818 1,417,969 1,220,136 1,261,449 1,182,452 845,876 16.27%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 37,351 30,730 40,055 39,359 39,175 38,642 22,417 8.87%
Div Payout % 26.46% 25.63% 34.99% 39.65% 34.20% 28.74% 22.43% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 2,091,689 1,548,818 1,417,969 1,220,136 1,261,449 1,182,452 845,876 16.27%
NOSH 1,067,188 819,480 801,112 787,184 783,508 772,844 298,896 23.60%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 9.76% 9.66% 11.26% 10.16% 5.49% 7.07% 8.29% -
ROE 6.75% 7.74% 8.07% 8.14% 9.08% 11.37% 11.81% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 130.43 144.02 131.51 161.44 441.48 336.92 652.36 -23.51%
EPS 13.23 14.63 14.29 12.61 14.62 17.40 33.43 -14.30%
DPS 3.50 3.75 5.00 5.00 5.00 5.00 7.50 -11.91%
NAPS 1.96 1.89 1.77 1.55 1.61 1.53 2.83 -5.93%
Adjusted Per Share Value based on latest NOSH - 787,680
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 98.15 83.22 74.29 89.61 243.91 183.61 137.49 -5.45%
EPS 9.96 8.45 8.07 7.00 8.08 9.48 7.05 5.92%
DPS 2.63 2.17 2.82 2.78 2.76 2.72 1.58 8.85%
NAPS 1.4749 1.0921 0.9999 0.8604 0.8895 0.8338 0.5965 16.26%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
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 1.88 1.87 1.52 1.89 0.63 0.77 0.59 21.28%
P/EPS 18.52 18.46 14.00 24.19 19.15 14.94 11.52 8.22%
EY 5.40 5.42 7.15 4.13 5.22 6.69 8.68 -7.59%
DY 1.43 1.39 2.50 1.64 1.79 1.92 1.95 -5.03%
P/NAPS 1.25 1.43 1.13 1.97 1.74 1.70 1.36 -1.39%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
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 1.83 1.88 1.81 1.87 0.60 0.53 0.61 20.07%
P/EPS 18.07 18.52 16.66 23.95 18.19 10.23 11.88 7.23%
EY 5.54 5.40 6.00 4.18 5.50 9.78 8.42 -6.73%
DY 1.46 1.38 2.10 1.66 1.88 2.81 1.89 -4.20%
P/NAPS 1.22 1.43 1.34 1.95 1.65 1.16 1.40 -2.26%

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