[WCT] YoY Quarter Result on 30-Jun-2011 [#2]

Stock

[WCT] WCT HOLDINGS BERHAD

Announcement Date

16-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 1.06%

YoY- 11.95%

Quarter Report

WCT-2nd Qtr Results-30 June 2011.pdf

Latest QR

Upcoming QR

WCT's Result

WCT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Quarter Result
Revenue	401,473	482,517	396,813	375,934	513,565	1,177,957	942,193	-13.24%
YoY %	-16.80%	21.60%	5.55%	-26.80%	-56.40%	25.02%	-	-
Horiz. %	42.61%	51.21%	42.12%	39.90%	54.51%	125.02%	100.00%	-
PBT	45,472	63,576	47,913	50,799	54,668	70,540	83,896	-9.70%
YoY %	-28.48%	32.69%	-5.68%	-7.08%	-22.50%	-15.92%	-	-
Horiz. %	54.20%	75.78%	57.11%	60.55%	65.16%	84.08%	100.00%	-
Tax	-6,421	-10,070	-10,930	-11,490	-17,310	2,185	-8,883	-5.26%
YoY %	36.24%	7.87%	4.87%	33.62%	-892.22%	124.60%	-	-
Horiz. %	72.28%	113.36%	123.04%	129.35%	194.87%	-24.60%	100.00%	-
NP	39,051	53,506	36,983	39,309	37,358	72,725	75,013	-10.30%
YoY %	-27.02%	44.68%	-5.92%	5.22%	-48.63%	-3.05%	-	-
Horiz. %	52.06%	71.33%	49.30%	52.40%	49.80%	96.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,298	56,678	39,499	37,789	33,754	41,953	44,838	-4.36%
YoY %	-39.49%	43.49%	4.53%	11.95%	-19.54%	-6.43%	-	-
Horiz. %	76.49%	126.41%	88.09%	84.28%	75.28%	93.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.12%	15.84%	22.81%	22.62%	31.66%	-3.10%	10.59%	-
YoY %	-10.86%	-30.56%	0.84%	-28.55%	1,121.29%	-129.27%	-	-
Horiz. %	133.33%	149.58%	215.39%	213.60%	298.96%	-29.27%	100.00%	-
Total Cost	362,422	429,011	359,830	336,625	476,207	1,105,232	867,180	-13.52%
YoY %	-15.52%	19.23%	6.89%	-29.31%	-56.91%	27.45%	-	-
Horiz. %	41.79%	49.47%	41.49%	38.82%	54.91%	127.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,239,200	2,129,520	1,555,273	1,388,003	1,243,154	1,291,463	1,189,419	11.11%
YoY %	5.15%	36.92%	12.05%	11.65%	-3.74%	8.58%	-	-
Horiz. %	188.26%	179.04%	130.76%	116.70%	104.52%	108.58%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	38,557	38,222	30,858	40,115	39,340	39,135	39,125	-0.24%
YoY %	0.88%	23.86%	-23.08%	1.97%	0.52%	0.03%	-	-
Horiz. %	98.55%	97.69%	78.87%	102.53%	100.55%	100.03%	100.00%	-
Div Payout %	112.42%	67.44%	78.12%	106.16%	116.55%	93.28%	87.26%	-
YoY %	66.70%	-13.67%	-26.41%	-8.91%	24.95%	6.90%	-	-
Horiz. %	128.83%	77.29%	89.53%	121.66%	133.57%	106.90%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	2,239,200	2,129,520	1,555,273	1,388,003	1,243,154	1,291,463	1,189,419	11.11%
YoY %	5.15%	36.92%	12.05%	11.65%	-3.74%	8.58%	-	-
Horiz. %	188.26%	179.04%	130.76%	116.70%	104.52%	108.58%	100.00%	-
NOSH	1,092,292	1,092,061	822,895	802,314	786,806	782,705	782,513	5.71%
YoY %	0.02%	32.71%	2.57%	1.97%	0.52%	0.02%	-	-
Horiz. %	139.59%	139.56%	105.16%	102.53%	100.55%	100.02%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	9.73%	11.09%	9.32%	10.46%	7.27%	6.17%	7.96%	-
YoY %	-12.26%	18.99%	-10.90%	43.88%	17.83%	-22.49%	-	-
Horiz. %	122.24%	139.32%	117.09%	131.41%	91.33%	77.51%	100.00%	-
ROE	1.53%	2.66%	2.54%	2.72%	2.72%	3.25%	3.77%	-
YoY %	-42.48%	4.72%	-6.62%	0.00%	-16.31%	-13.79%	-	-
Horiz. %	40.58%	70.56%	67.37%	72.15%	72.15%	86.21%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	36.76	44.18	48.22	46.86	65.27	150.50	120.41	-17.93%
YoY %	-16.79%	-8.38%	2.90%	-28.21%	-56.63%	24.99%	-	-
Horiz. %	30.53%	36.69%	40.05%	38.92%	54.21%	124.99%	100.00%	-
EPS	3.14	5.19	4.80	4.71	4.29	5.36	5.73	-9.53%
YoY %	-39.50%	8.13%	1.91%	9.79%	-19.96%	-6.46%	-	-
Horiz. %	54.80%	90.58%	83.77%	82.20%	74.87%	93.54%	100.00%	-
DPS	3.53	3.50	3.75	5.00	5.00	5.00	5.00	-5.63%
YoY %	0.86%	-6.67%	-25.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	70.60%	70.00%	75.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.05	1.95	1.89	1.73	1.58	1.65	1.52	5.10%
YoY %	5.13%	3.17%	9.25%	9.49%	-4.24%	8.55%	-	-
Horiz. %	134.87%	128.29%	124.34%	113.82%	103.95%	108.55%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 802,314
RPS	28.31	34.02	27.98	26.51	36.21	83.06	66.44	-13.24%
YoY %	-16.78%	21.59%	5.55%	-26.79%	-56.41%	25.02%	-	-
Horiz. %	42.61%	51.20%	42.11%	39.90%	54.50%	125.02%	100.00%	-
EPS	2.42	4.00	2.79	2.66	2.38	2.96	3.16	-4.34%
YoY %	-39.50%	43.37%	4.89%	11.76%	-19.59%	-6.33%	-	-
Horiz. %	76.58%	126.58%	88.29%	84.18%	75.32%	93.67%	100.00%	-
DPS	2.72	2.70	2.18	2.83	2.77	2.76	2.76	-0.24%
YoY %	0.74%	23.85%	-22.97%	2.17%	0.36%	0.00%	-	-
Horiz. %	98.55%	97.83%	78.99%	102.54%	100.36%	100.00%	100.00%	-
NAPS	1.579	1.5016	1.0967	0.9787	0.8766	0.9107	0.8387	11.11%
YoY %	5.15%	36.92%	12.06%	11.65%	-3.74%	8.58%	-	-
Horiz. %	188.27%	179.04%	130.76%	116.69%	104.52%	108.58%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	2.18	2.49	2.40	3.09	2.74	2.09	3.06	-
P/RPS	5.93	5.64	4.98	6.59	4.20	1.39	2.54	15.17%
YoY %	5.14%	13.25%	-24.43%	56.90%	202.16%	-45.28%	-	-
Horiz. %	233.46%	222.05%	196.06%	259.45%	165.35%	54.72%	100.00%	-
P/EPS	69.43	47.98	50.00	65.61	63.87	38.99	53.40	4.47%
YoY %	44.71%	-4.04%	-23.79%	2.72%	63.81%	-26.99%	-	-
Horiz. %	130.02%	89.85%	93.63%	122.87%	119.61%	73.01%	100.00%	-
EY	1.44	2.08	2.00	1.52	1.57	2.56	1.87	-4.25%
YoY %	-30.77%	4.00%	31.58%	-3.18%	-38.67%	36.90%	-	-
Horiz. %	77.01%	111.23%	106.95%	81.28%	83.96%	136.90%	100.00%	-
DY	1.62	1.41	1.56	1.62	1.82	2.39	1.63	-0.10%
YoY %	14.89%	-9.62%	-3.70%	-10.99%	-23.85%	46.63%	-	-
Horiz. %	99.39%	86.50%	95.71%	99.39%	111.66%	146.63%	100.00%	-
P/NAPS	1.06	1.28	1.27	1.79	1.73	1.27	2.01	-10.11%
YoY %	-17.19%	0.79%	-29.05%	3.47%	36.22%	-36.82%	-	-
Horiz. %	52.74%	63.68%	63.18%	89.05%	86.07%	63.18%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	21/08/14	22/08/13	15/08/12	16/08/11	19/08/10	18/08/09	14/08/08	-
Price	2.28	2.37	2.48	2.87	2.82	2.62	3.10	-
P/RPS	6.20	5.36	5.14	6.13	4.32	1.74	2.57	15.80%
YoY %	15.67%	4.28%	-16.15%	41.90%	148.28%	-32.30%	-	-
Horiz. %	241.25%	208.56%	200.00%	238.52%	168.09%	67.70%	100.00%	-
P/EPS	72.61	45.66	51.67	60.93	65.73	48.88	54.10	5.02%
YoY %	59.02%	-11.63%	-15.20%	-7.30%	34.47%	-9.65%	-	-
Horiz. %	134.21%	84.40%	95.51%	112.62%	121.50%	90.35%	100.00%	-
EY	1.38	2.19	1.94	1.64	1.52	2.05	1.85	-4.76%
YoY %	-36.99%	12.89%	18.29%	7.89%	-25.85%	10.81%	-	-
Horiz. %	74.59%	118.38%	104.86%	88.65%	82.16%	110.81%	100.00%	-
DY	1.55	1.48	1.51	1.74	1.77	1.91	1.61	-0.63%
YoY %	4.73%	-1.99%	-13.22%	-1.69%	-7.33%	18.63%	-	-
Horiz. %	96.27%	91.93%	93.79%	108.07%	109.94%	118.63%	100.00%	-
P/NAPS	1.11	1.22	1.31	1.66	1.78	1.59	2.04	-9.64%
YoY %	-9.02%	-6.87%	-21.08%	-6.74%	11.95%	-22.06%	-	-
Horiz. %	54.41%	59.80%	64.22%	81.37%	87.25%	77.94%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos