[WCT] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -24.06%
YoY- -12.57%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 361,976 357,142 1,312,134 741,407 630,843 416,327 239,382 7.13%
PBT 53,004 59,782 53,886 42,417 70,618 38,450 28,408 10.94%
Tax -12,028 -5,827 -5,065 314 -7,565 -4,755 -7,584 7.98%
NP 40,976 53,955 48,821 42,731 63,053 33,695 20,824 11.93%
-
NP to SH 39,298 30,562 33,373 34,052 38,947 21,958 17,051 14.92%
-
Tax Rate 22.69% 9.75% 9.40% -0.74% 10.71% 12.37% 26.70% -
Total Cost 321,000 303,187 1,263,313 698,676 567,790 382,632 218,558 6.61%
-
Net Worth 1,428,284 1,220,904 1,264,247 1,197,691 865,828 573,466 455,503 20.97%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - 22,945 15,988 11,387 -
Div Payout % - - - - 58.92% 72.82% 66.79% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,428,284 1,220,904 1,264,247 1,197,691 865,828 573,466 455,503 20.97%
NOSH 806,940 787,680 785,247 782,804 305,946 213,184 151,834 32.08%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 11.32% 15.11% 3.72% 5.76% 10.00% 8.09% 8.70% -
ROE 2.75% 2.50% 2.64% 2.84% 4.50% 3.83% 3.74% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 44.86 45.34 167.10 94.71 206.19 195.29 157.66 -18.89%
EPS 4.87 3.88 4.25 4.35 12.73 10.30 8.02 -7.97%
DPS 0.00 0.00 0.00 0.00 7.50 7.50 7.50 -
NAPS 1.77 1.55 1.61 1.53 2.83 2.69 3.00 -8.41%
Adjusted Per Share Value based on latest NOSH - 782,804
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 23.21 22.90 84.12 47.53 40.44 26.69 15.35 7.13%
EPS 2.52 1.96 2.14 2.18 2.50 1.41 1.09 14.98%
DPS 0.00 0.00 0.00 0.00 1.47 1.03 0.73 -
NAPS 0.9157 0.7827 0.8105 0.7678 0.5551 0.3677 0.292 20.97%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.00 3.05 2.80 2.60 3.85 1.69 1.63 -
P/RPS 4.46 6.73 1.68 2.75 1.87 0.87 1.03 27.65%
P/EPS 41.07 78.61 65.88 59.77 30.24 16.41 14.51 18.92%
EY 2.44 1.27 1.52 1.67 3.31 6.09 6.89 -15.88%
DY 0.00 0.00 0.00 0.00 1.95 4.44 4.60 -
P/NAPS 1.13 1.97 1.74 1.70 1.36 0.63 0.54 13.08%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 17/11/11 18/11/10 18/11/09 13/11/08 29/11/07 23/11/06 07/12/05 -
Price 2.38 3.02 2.66 1.78 3.97 1.87 1.12 -
P/RPS 5.31 6.66 1.59 1.88 1.93 0.96 0.71 39.82%
P/EPS 48.87 77.84 62.59 40.92 31.19 18.16 9.97 30.31%
EY 2.05 1.28 1.60 2.44 3.21 5.51 10.03 -23.24%
DY 0.00 0.00 0.00 0.00 1.89 4.01 6.70 -
P/NAPS 1.34 1.95 1.65 1.16 1.40 0.70 0.37 23.91%

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