[WCT] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -196.04%
YoY- -168.22%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 485,065 437,674 1,207,558 1,205,096 831,819 615,693 187,815 17.12%
PBT 54,187 94,317 17,344 -44,084 82,062 49,803 29,195 10.85%
Tax -6,270 -11,469 8,510 5,810 -14,595 -12,741 -7,530 -3.00%
NP 47,917 82,848 25,854 -38,274 67,467 37,062 21,665 14.13%
-
NP to SH 51,509 44,184 32,549 -32,705 47,941 28,259 17,316 19.91%
-
Tax Rate 11.57% 12.16% -49.07% - 17.79% 25.58% 25.79% -
Total Cost 437,148 354,826 1,181,704 1,243,370 764,352 578,631 166,150 17.48%
-
Net Worth 807,138 790,377 1,286,273 1,183,083 653,147 427,503 639,770 3.94%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 36,321 39,518 39,215 35,257 14,695 16,031 15,941 14.70%
Div Payout % 70.51% 89.44% 120.48% 0.00% 30.65% 56.73% 92.06% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 807,138 790,377 1,286,273 1,183,083 653,147 427,503 639,770 3.94%
NOSH 807,138 790,377 784,313 783,498 338,966 213,751 212,548 24.89%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 9.88% 18.93% 2.14% -3.18% 8.11% 6.02% 11.54% -
ROE 6.38% 5.59% 2.53% -2.76% 7.34% 6.61% 2.71% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 60.10 55.38 153.96 153.81 254.71 288.04 88.36 -6.21%
EPS 5.55 5.59 4.15 -4.18 6.75 9.91 8.14 -6.18%
DPS 4.50 5.00 5.00 4.50 4.50 7.50 7.50 -8.15%
NAPS 1.00 1.00 1.64 1.51 2.00 2.00 3.01 -16.77%
Adjusted Per Share Value based on latest NOSH - 783,498
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 34.20 30.86 85.15 84.98 58.66 43.42 13.24 17.12%
EPS 3.63 3.12 2.30 -2.31 3.38 1.99 1.22 19.91%
DPS 2.56 2.79 2.77 2.49 1.04 1.13 1.12 14.76%
NAPS 0.5691 0.5573 0.907 0.8342 0.4606 0.3015 0.4511 3.94%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.38 3.19 2.60 1.52 4.18 2.08 1.12 -
P/RPS 3.96 5.76 1.69 0.99 1.64 0.72 1.27 20.85%
P/EPS 37.29 57.06 62.65 -36.41 28.47 15.73 13.75 18.08%
EY 2.68 1.75 1.60 -2.75 3.51 6.36 7.27 -15.31%
DY 1.89 1.57 1.92 2.96 1.08 3.61 6.70 -19.00%
P/NAPS 2.38 3.19 1.59 1.01 2.09 1.04 0.37 36.35%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 25/02/11 24/02/10 26/02/09 05/03/08 27/02/07 27/02/06 -
Price 2.69 2.89 2.65 1.07 3.74 2.70 1.25 -
P/RPS 4.48 5.22 1.72 0.70 1.47 0.94 1.41 21.23%
P/EPS 42.15 51.70 63.86 -25.63 25.48 20.42 15.34 18.33%
EY 2.37 1.93 1.57 -3.90 3.93 4.90 6.52 -15.51%
DY 1.67 1.73 1.89 4.21 1.20 2.78 6.00 -19.18%
P/NAPS 2.69 2.89 1.62 0.71 1.87 1.35 0.42 36.25%

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