[WCT] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 5.83%
YoY- 20.37%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,602,781 1,772,142 1,665,247 1,491,198 2,478,385 4,664,140 3,435,720 -11.92%
PBT 200,016 448,664 209,292 247,668 182,915 149,650 284,986 -5.72%
Tax -40,234 -81,036 -47,409 -46,243 -27,970 2,086 -33,457 3.12%
NP 159,782 367,628 161,883 201,425 154,945 151,736 251,529 -7.28%
-
NP to SH 156,603 380,160 171,399 158,663 131,813 81,844 182,416 -2.50%
-
Tax Rate 20.12% 18.06% 22.65% 18.67% 15.29% -1.39% 11.74% -
Total Cost 1,442,999 1,404,514 1,503,364 1,289,773 2,323,440 4,512,404 3,184,191 -12.35%
-
Net Worth 2,235,884 2,142,985 821,934 1,428,284 1,220,904 1,264,247 1,197,691 10.95%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 74,055 69,055 67,179 79,634 78,555 74,392 53,821 5.46%
Div Payout % 47.29% 18.16% 39.19% 50.19% 59.60% 90.90% 29.50% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 2,235,884 2,142,985 821,934 1,428,284 1,220,904 1,264,247 1,197,691 10.95%
NOSH 1,090,675 1,093,359 821,934 806,940 787,680 785,247 782,804 5.68%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 9.97% 20.74% 9.72% 13.51% 6.25% 3.25% 7.32% -
ROE 7.00% 17.74% 20.85% 11.11% 10.80% 6.47% 15.23% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 146.95 162.08 202.60 184.80 314.64 593.97 438.90 -16.66%
EPS 14.36 34.77 20.85 19.66 16.73 10.42 23.30 -7.74%
DPS 6.78 6.32 8.25 9.87 10.00 9.50 6.88 -0.24%
NAPS 2.05 1.96 1.00 1.77 1.55 1.61 1.53 4.99%
Adjusted Per Share Value based on latest NOSH - 806,940
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 102.75 113.61 106.76 95.60 158.89 299.02 220.26 -11.92%
EPS 10.04 24.37 10.99 10.17 8.45 5.25 11.69 -2.50%
DPS 4.75 4.43 4.31 5.11 5.04 4.77 3.45 5.47%
NAPS 1.4334 1.3739 0.5269 0.9157 0.7827 0.8105 0.7678 10.95%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.16 2.45 2.70 2.00 3.05 2.80 2.60 -
P/RPS 1.47 1.51 1.33 1.08 0.97 0.47 0.59 16.42%
P/EPS 15.04 7.05 12.95 10.17 18.23 26.86 11.16 5.09%
EY 6.65 14.19 7.72 9.83 5.49 3.72 8.96 -4.84%
DY 3.14 2.58 3.06 4.93 3.28 3.39 2.64 2.93%
P/NAPS 1.05 1.25 2.70 1.13 1.97 1.74 1.70 -7.71%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 21/11/13 21/11/12 17/11/11 18/11/10 18/11/09 13/11/08 -
Price 1.91 2.39 2.71 2.38 3.02 2.66 1.78 -
P/RPS 1.30 1.47 1.34 1.29 0.96 0.45 0.41 21.19%
P/EPS 13.30 6.87 13.00 12.10 18.05 25.52 7.64 9.67%
EY 7.52 14.55 7.69 8.26 5.54 3.92 13.09 -8.82%
DY 3.55 2.64 3.04 4.15 3.31 3.57 3.86 -1.38%
P/NAPS 0.93 1.22 2.71 1.34 1.95 1.65 1.16 -3.61%

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