[WCT] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -3.42%
YoY- -19.54%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 482,517 396,813 375,934 513,565 1,177,957 942,193 768,316 -7.45%
PBT 63,576 47,913 50,799 54,668 70,540 83,896 84,571 -4.64%
Tax -10,070 -10,930 -11,490 -17,310 2,185 -8,883 -23,167 -12.95%
NP 53,506 36,983 39,309 37,358 72,725 75,013 61,404 -2.26%
-
NP to SH 56,678 39,499 37,789 33,754 41,953 44,838 33,791 8.99%
-
Tax Rate 15.84% 22.81% 22.62% 31.66% -3.10% 10.59% 27.39% -
Total Cost 429,011 359,830 336,625 476,207 1,105,232 867,180 706,912 -7.97%
-
Net Worth 2,129,520 1,555,273 1,388,003 1,243,154 1,291,463 1,189,419 675,819 21.05%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 38,222 30,858 40,115 39,340 39,135 39,125 16,895 14.56%
Div Payout % 67.44% 78.12% 106.16% 116.55% 93.28% 87.26% 50.00% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 2,129,520 1,555,273 1,388,003 1,243,154 1,291,463 1,189,419 675,819 21.05%
NOSH 1,092,061 822,895 802,314 786,806 782,705 782,513 225,273 30.06%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 11.09% 9.32% 10.46% 7.27% 6.17% 7.96% 7.99% -
ROE 2.66% 2.54% 2.72% 2.72% 3.25% 3.77% 5.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 44.18 48.22 46.86 65.27 150.50 120.41 341.06 -28.84%
EPS 5.19 4.80 4.71 4.29 5.36 5.73 15.00 -16.19%
DPS 3.50 3.75 5.00 5.00 5.00 5.00 7.50 -11.91%
NAPS 1.95 1.89 1.73 1.58 1.65 1.52 3.00 -6.92%
Adjusted Per Share Value based on latest NOSH - 786,806
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 30.93 25.44 24.10 32.92 75.52 60.40 49.26 -7.45%
EPS 3.63 2.53 2.42 2.16 2.69 2.87 2.17 8.94%
DPS 2.45 1.98 2.57 2.52 2.51 2.51 1.08 14.61%
NAPS 1.3652 0.9971 0.8899 0.797 0.828 0.7625 0.4333 21.05%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.49 2.40 3.09 2.74 2.09 3.06 3.97 -
P/RPS 5.64 4.98 6.59 4.20 1.39 2.54 1.16 30.12%
P/EPS 47.98 50.00 65.61 63.87 38.99 53.40 26.47 10.41%
EY 2.08 2.00 1.52 1.57 2.56 1.87 3.78 -9.46%
DY 1.41 1.56 1.62 1.82 2.39 1.63 1.89 -4.76%
P/NAPS 1.28 1.27 1.79 1.73 1.27 2.01 1.32 -0.51%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 15/08/12 16/08/11 19/08/10 18/08/09 14/08/08 29/08/07 -
Price 2.37 2.48 2.87 2.82 2.62 3.10 3.00 -
P/RPS 5.36 5.14 6.13 4.32 1.74 2.57 0.88 35.10%
P/EPS 45.66 51.67 60.93 65.73 48.88 54.10 20.00 14.73%
EY 2.19 1.94 1.64 1.52 2.05 1.85 5.00 -12.84%
DY 1.48 1.51 1.74 1.77 1.91 1.61 2.50 -8.35%
P/NAPS 1.22 1.31 1.66 1.78 1.59 2.04 1.00 3.36%

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