[WCT] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -2.47%
YoY- 199.52%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 380,172 485,065 437,674 1,207,558 1,205,096 831,819 615,693 -7.71%
PBT 259,839 54,187 94,317 17,344 -44,084 82,062 49,803 31.66%
Tax -28,102 -6,270 -11,469 8,510 5,810 -14,595 -12,741 14.07%
NP 231,737 47,917 82,848 25,854 -38,274 67,467 37,062 35.69%
-
NP to SH 238,971 51,509 44,184 32,549 -32,705 47,941 28,259 42.68%
-
Tax Rate 10.82% 11.57% 12.16% -49.07% - 17.79% 25.58% -
Total Cost 148,435 437,148 354,826 1,181,704 1,243,370 764,352 578,631 -20.27%
-
Net Worth 1,812,078 807,138 790,377 1,286,273 1,183,083 653,147 427,503 27.18%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 30,833 36,321 39,518 39,215 35,257 14,695 16,031 11.50%
Div Payout % 12.90% 70.51% 89.44% 120.48% 0.00% 30.65% 56.73% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,812,078 807,138 790,377 1,286,273 1,183,083 653,147 427,503 27.18%
NOSH 948,732 807,138 790,377 784,313 783,498 338,966 213,751 28.16%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 60.96% 9.88% 18.93% 2.14% -3.18% 8.11% 6.02% -
ROE 13.19% 6.38% 5.59% 2.53% -2.76% 7.34% 6.61% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 40.07 60.10 55.38 153.96 153.81 254.71 288.04 -27.99%
EPS 25.27 5.55 5.59 4.15 -4.18 6.75 9.91 16.86%
DPS 3.25 4.50 5.00 5.00 4.50 4.50 7.50 -12.99%
NAPS 1.91 1.00 1.00 1.64 1.51 2.00 2.00 -0.76%
Adjusted Per Share Value based on latest NOSH - 784,313
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 24.37 31.10 28.06 77.42 77.26 53.33 39.47 -7.71%
EPS 15.32 3.30 2.83 2.09 -2.10 3.07 1.81 42.71%
DPS 1.98 2.33 2.53 2.51 2.26 0.94 1.03 11.49%
NAPS 1.1617 0.5175 0.5067 0.8246 0.7585 0.4187 0.2741 27.18%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.35 2.38 3.19 2.60 1.52 4.18 2.08 -
P/RPS 5.86 3.96 5.76 1.69 0.99 1.64 0.72 41.78%
P/EPS 9.33 37.29 57.06 62.65 -36.41 28.47 15.73 -8.33%
EY 10.72 2.68 1.75 1.60 -2.75 3.51 6.36 9.08%
DY 1.38 1.89 1.57 1.92 2.96 1.08 3.61 -14.79%
P/NAPS 1.23 2.38 3.19 1.59 1.01 2.09 1.04 2.83%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 23/02/12 25/02/11 24/02/10 26/02/09 05/03/08 27/02/07 -
Price 2.20 2.69 2.89 2.65 1.07 3.74 2.70 -
P/RPS 5.49 4.48 5.22 1.72 0.70 1.47 0.94 34.16%
P/EPS 8.73 42.15 51.70 63.86 -25.63 25.48 20.42 -13.19%
EY 11.45 2.37 1.93 1.57 -3.90 3.93 4.90 15.18%
DY 1.48 1.67 1.73 1.89 4.21 1.20 2.78 -9.96%
P/NAPS 1.15 2.69 2.89 1.62 0.71 1.87 1.35 -2.63%

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