[WCT] YoY 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- -9.46%
YoY- -8.42%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 418,508 441,799 361,976 357,142 1,312,134 741,407 630,843 -6.60%
PBT 59,894 55,586 53,004 59,782 53,886 42,417 70,618 -2.70%
Tax -19,341 -18,382 -12,028 -5,827 -5,065 314 -7,565 16.91%
NP 40,553 37,204 40,976 53,955 48,821 42,731 63,053 -7.08%
-
NP to SH 41,329 40,357 39,298 30,562 33,373 34,052 38,947 0.99%
-
Tax Rate 32.29% 33.07% 22.69% 9.75% 9.40% -0.74% 10.71% -
Total Cost 377,955 404,595 321,000 303,187 1,263,313 698,676 567,790 -6.55%
-
Net Worth 2,142,985 1,553,456 1,428,284 1,220,904 1,264,247 1,197,691 865,828 16.28%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - 22,945 -
Div Payout % - - - - - - 58.92% -
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 2,142,985 1,553,456 1,428,284 1,220,904 1,264,247 1,197,691 865,828 16.28%
NOSH 1,093,359 821,934 806,940 787,680 785,247 782,804 305,946 23.62%
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 9.69% 8.42% 11.32% 15.11% 3.72% 5.76% 10.00% -
ROE 1.93% 2.60% 2.75% 2.50% 2.64% 2.84% 4.50% -
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 38.28 53.75 44.86 45.34 167.10 94.71 206.19 -24.45%
EPS 3.78 4.91 4.87 3.88 4.25 4.35 12.73 -18.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.50 -
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 29.51 31.15 25.52 25.18 92.52 52.28 44.48 -6.60%
EPS 2.91 2.85 2.77 2.16 2.35 2.40 2.75 0.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.62 -
NAPS 1.5111 1.0954 1.0071 0.8609 0.8915 0.8445 0.6105 16.28%
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 6.40 5.02 4.46 6.73 1.68 2.75 1.87 22.73%
P/EPS 64.81 54.99 41.07 78.61 65.88 59.77 30.24 13.53%
EY 1.54 1.82 2.44 1.27 1.52 1.67 3.31 -11.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.95 -
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 6.24 5.04 5.31 6.66 1.59 1.88 1.93 21.57%
P/EPS 63.23 55.19 48.87 77.84 62.59 40.92 31.19 12.48%
EY 1.58 1.81 2.05 1.28 1.60 2.44 3.21 -11.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.89 -
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