[WCT] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 50.74%
YoY- 4.73%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,145,734 1,339,800 1,391,970 1,180,182 1,053,524 1,270,827 3,459,044 -16.81%
PBT 187,465 134,598 188,825 155,105 153,351 165,571 193,734 -0.54%
Tax -39,555 -28,676 -52,934 -41,139 -34,774 -36,480 -3,724 48.23%
NP 147,910 105,922 135,891 113,966 118,577 129,091 190,010 -4.08%
-
NP to SH 150,184 100,244 141,189 119,890 114,479 99,264 114,549 4.61%
-
Tax Rate 21.10% 21.30% 28.03% 26.52% 22.68% 22.03% 1.92% -
Total Cost 997,824 1,233,878 1,256,079 1,066,216 934,947 1,141,736 3,269,034 -17.93%
-
Net Worth 2,489,981 2,238,564 2,091,689 1,548,818 1,417,969 1,220,136 1,261,449 11.99%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 24,451 38,546 37,351 30,730 40,055 39,359 39,175 -7.55%
Div Payout % 16.28% 38.45% 26.46% 25.63% 34.99% 39.65% 34.20% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 2,489,981 2,238,564 2,091,689 1,548,818 1,417,969 1,220,136 1,261,449 11.99%
NOSH 1,121,613 1,091,982 1,067,188 819,480 801,112 787,184 783,508 6.15%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 12.91% 7.91% 9.76% 9.66% 11.26% 10.16% 5.49% -
ROE 6.03% 4.48% 6.75% 7.74% 8.07% 8.14% 9.08% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 102.15 122.69 130.43 144.02 131.51 161.44 441.48 -21.63%
EPS 13.39 9.18 13.23 14.63 14.29 12.61 14.62 -1.45%
DPS 2.18 3.53 3.50 3.75 5.00 5.00 5.00 -12.91%
NAPS 2.22 2.05 1.96 1.89 1.77 1.55 1.61 5.49%
Adjusted Per Share Value based on latest NOSH - 821,934
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 80.79 94.48 98.15 83.22 74.29 89.61 243.91 -16.81%
EPS 10.59 7.07 9.96 8.45 8.07 7.00 8.08 4.60%
DPS 1.72 2.72 2.63 2.17 2.82 2.78 2.76 -7.57%
NAPS 1.7558 1.5785 1.4749 1.0921 0.9999 0.8604 0.8895 11.99%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.37 2.16 2.45 2.70 2.00 3.05 2.80 -
P/RPS 1.34 1.76 1.88 1.87 1.52 1.89 0.63 13.39%
P/EPS 10.23 23.53 18.52 18.46 14.00 24.19 19.15 -9.91%
EY 9.77 4.25 5.40 5.42 7.15 4.13 5.22 11.00%
DY 1.59 1.63 1.43 1.39 2.50 1.64 1.79 -1.95%
P/NAPS 0.62 1.05 1.25 1.43 1.13 1.97 1.74 -15.79%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 24/11/14 21/11/13 21/11/12 17/11/11 18/11/10 18/11/09 -
Price 1.51 1.91 2.39 2.71 2.38 3.02 2.66 -
P/RPS 1.48 1.56 1.83 1.88 1.81 1.87 0.60 16.23%
P/EPS 11.28 20.81 18.07 18.52 16.66 23.95 18.19 -7.65%
EY 8.87 4.81 5.54 5.40 6.00 4.18 5.50 8.28%
DY 1.44 1.85 1.46 1.38 2.10 1.66 1.88 -4.34%
P/NAPS 0.68 0.93 1.22 1.43 1.34 1.95 1.65 -13.72%

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