[WCT] YoY TTM Result on 30-Sep-2012 [#3]

Stock

[WCT] WCT HOLDINGS BERHAD

Announcement Date

21-Nov-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Sep-2012 [#3]

Profit Trend

QoQ- 0.62%

YoY- 8.03%

Quarter Report

WCT-3rd Qtr Results & Notes.pdf

Latest QR

Upcoming QR

WCT's Result

WCT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	1,468,156	1,602,781	1,772,142	1,665,247	1,491,198	2,478,385	4,664,140	-17.51%
YoY %	-8.40%	-9.56%	6.42%	11.67%	-39.83%	-46.86%	-	-
Horiz. %	31.48%	34.36%	38.00%	35.70%	31.97%	53.14%	100.00%	-
PBT	201,691	200,016	448,664	209,292	247,668	182,915	149,650	5.09%
YoY %	0.84%	-55.42%	114.37%	-15.49%	35.40%	22.23%	-	-
Horiz. %	134.78%	133.66%	299.81%	139.85%	165.50%	122.23%	100.00%	-
Tax	-38,732	-40,234	-81,036	-47,409	-46,243	-27,970	2,086	-
YoY %	3.73%	50.35%	-70.93%	-2.52%	-65.33%	-1,440.84%	-	-
Horiz. %	-1,856.76%	-1,928.76%	-3,884.76%	-2,272.72%	-2,216.83%	-1,340.84%	100.00%	-
NP	162,959	159,782	367,628	161,883	201,425	154,945	151,736	1.19%
YoY %	1.99%	-56.54%	127.09%	-19.63%	30.00%	2.11%	-	-
Horiz. %	107.40%	105.30%	242.28%	106.69%	132.75%	102.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	172,858	156,603	380,160	171,399	158,663	131,813	81,844	13.26%
YoY %	10.38%	-58.81%	121.80%	8.03%	20.37%	61.05%	-	-
Horiz. %	211.20%	191.34%	464.49%	209.42%	193.86%	161.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.20%	20.12%	18.06%	22.65%	18.67%	15.29%	-1.39%	-
YoY %	-4.57%	11.41%	-20.26%	21.32%	22.11%	1,200.00%	-	-
Horiz. %	-1,381.29%	-1,447.48%	-1,299.28%	-1,629.50%	-1,343.17%	-1,100.00%	100.00%	-
Total Cost	1,305,197	1,442,999	1,404,514	1,503,364	1,289,773	2,323,440	4,512,404	-18.66%
YoY %	-9.55%	2.74%	-6.58%	16.56%	-44.49%	-48.51%	-	-
Horiz. %	28.92%	31.98%	31.13%	33.32%	28.58%	51.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,567,013	2,235,884	2,142,985	821,934	1,428,284	1,220,904	1,264,247	12.52%
YoY %	14.81%	4.34%	160.72%	-42.45%	16.99%	-3.43%	-	-
Horiz. %	203.05%	176.85%	169.51%	65.01%	112.98%	96.57%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	52,657	74,055	69,055	67,179	79,634	78,555	74,392	-5.59%
YoY %	-28.89%	7.24%	2.79%	-15.64%	1.37%	5.60%	-	-
Horiz. %	70.78%	99.55%	92.83%	90.30%	107.05%	105.60%	100.00%	-
Div Payout %	30.46%	47.29%	18.16%	39.19%	50.19%	59.60%	90.90%	-
YoY %	-35.59%	160.41%	-53.66%	-21.92%	-15.79%	-34.43%	-	-
Horiz. %	33.51%	52.02%	19.98%	43.11%	55.21%	65.57%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	2,567,013	2,235,884	2,142,985	821,934	1,428,284	1,220,904	1,264,247	12.52%
YoY %	14.81%	4.34%	160.72%	-42.45%	16.99%	-3.43%	-	-
Horiz. %	203.05%	176.85%	169.51%	65.01%	112.98%	96.57%	100.00%	-
NOSH	1,156,312	1,090,675	1,093,359	821,934	806,940	787,680	785,247	6.65%
YoY %	6.02%	-0.25%	33.02%	1.86%	2.45%	0.31%	-	-
Horiz. %	147.25%	138.90%	139.24%	104.67%	102.76%	100.31%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	11.10%	9.97%	20.74%	9.72%	13.51%	6.25%	3.25%	-
YoY %	11.33%	-51.93%	113.37%	-28.05%	116.16%	92.31%	-	-
Horiz. %	341.54%	306.77%	638.15%	299.08%	415.69%	192.31%	100.00%	-
ROE	6.73%	7.00%	17.74%	20.85%	11.11%	10.80%	6.47%	-
YoY %	-3.86%	-60.54%	-14.92%	87.67%	2.87%	66.92%	-	-
Horiz. %	104.02%	108.19%	274.19%	322.26%	171.72%	166.92%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	126.97	146.95	162.08	202.60	184.80	314.64	593.97	-22.66%
YoY %	-13.60%	-9.33%	-20.00%	9.63%	-41.27%	-47.03%	-	-
Horiz. %	21.38%	24.74%	27.29%	34.11%	31.11%	52.97%	100.00%	-
EPS	14.95	14.36	34.77	20.85	19.66	16.73	10.42	6.19%
YoY %	4.11%	-58.70%	66.76%	6.05%	17.51%	60.56%	-	-
Horiz. %	143.47%	137.81%	333.69%	200.10%	188.68%	160.56%	100.00%	-
DPS	4.55	6.78	6.32	8.25	9.87	10.00	9.50	-11.54%
YoY %	-32.89%	7.28%	-23.39%	-16.41%	-1.30%	5.26%	-	-
Horiz. %	47.89%	71.37%	66.53%	86.84%	103.89%	105.26%	100.00%	-
NAPS	2.22	2.05	1.96	1.00	1.77	1.55	1.61	5.49%
YoY %	8.29%	4.59%	96.00%	-43.50%	14.19%	-3.73%	-	-
Horiz. %	137.89%	127.33%	121.74%	62.11%	109.94%	96.27%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 821,934
RPS	94.12	102.75	113.61	106.76	95.60	158.89	299.02	-17.51%
YoY %	-8.40%	-9.56%	6.42%	11.67%	-39.83%	-46.86%	-	-
Horiz. %	31.48%	34.36%	37.99%	35.70%	31.97%	53.14%	100.00%	-
EPS	11.08	10.04	24.37	10.99	10.17	8.45	5.25	13.25%
YoY %	10.36%	-58.80%	121.75%	8.06%	20.36%	60.95%	-	-
Horiz. %	211.05%	191.24%	464.19%	209.33%	193.71%	160.95%	100.00%	-
DPS	3.38	4.75	4.43	4.31	5.11	5.04	4.77	-5.57%
YoY %	-28.84%	7.22%	2.78%	-15.66%	1.39%	5.66%	-	-
Horiz. %	70.86%	99.58%	92.87%	90.36%	107.13%	105.66%	100.00%	-
NAPS	1.6457	1.4334	1.3739	0.5269	0.9157	0.7827	0.8105	12.52%
YoY %	14.81%	4.33%	160.75%	-42.46%	16.99%	-3.43%	-	-
Horiz. %	203.05%	176.85%	169.51%	65.01%	112.98%	96.57%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	1.37	2.16	2.45	2.70	2.00	3.05	2.80	-
P/RPS	1.08	1.47	1.51	1.33	1.08	0.97	0.47	14.86%
YoY %	-26.53%	-2.65%	13.53%	23.15%	11.34%	106.38%	-	-
Horiz. %	229.79%	312.77%	321.28%	282.98%	229.79%	206.38%	100.00%	-
P/EPS	9.16	15.04	7.05	12.95	10.17	18.23	26.86	-16.40%
YoY %	-39.10%	113.33%	-45.56%	27.34%	-44.21%	-32.13%	-	-
Horiz. %	34.10%	55.99%	26.25%	48.21%	37.86%	67.87%	100.00%	-
EY	10.91	6.65	14.19	7.72	9.83	5.49	3.72	19.63%
YoY %	64.06%	-53.14%	83.81%	-21.46%	79.05%	47.58%	-	-
Horiz. %	293.28%	178.76%	381.45%	207.53%	264.25%	147.58%	100.00%	-
DY	3.32	3.14	2.58	3.06	4.93	3.28	3.39	-0.34%
YoY %	5.73%	21.71%	-15.69%	-37.93%	50.30%	-3.24%	-	-
Horiz. %	97.94%	92.63%	76.11%	90.27%	145.43%	96.76%	100.00%	-
P/NAPS	0.62	1.05	1.25	2.70	1.13	1.97	1.74	-15.79%
YoY %	-40.95%	-16.00%	-53.70%	138.94%	-42.64%	13.22%	-	-
Horiz. %	35.63%	60.34%	71.84%	155.17%	64.94%	113.22%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	24/11/15	24/11/14	21/11/13	21/11/12	17/11/11	18/11/10	18/11/09	-
Price	1.51	1.91	2.39	2.71	2.38	3.02	2.66	-
P/RPS	1.19	1.30	1.47	1.34	1.29	0.96	0.45	17.58%
YoY %	-8.46%	-11.56%	9.70%	3.88%	34.38%	113.33%	-	-
Horiz. %	264.44%	288.89%	326.67%	297.78%	286.67%	213.33%	100.00%	-
P/EPS	10.10	13.30	6.87	13.00	12.10	18.05	25.52	-14.30%
YoY %	-24.06%	93.60%	-47.15%	7.44%	-32.96%	-29.27%	-	-
Horiz. %	39.58%	52.12%	26.92%	50.94%	47.41%	70.73%	100.00%	-
EY	9.90	7.52	14.55	7.69	8.26	5.54	3.92	16.68%
YoY %	31.65%	-48.32%	89.21%	-6.90%	49.10%	41.33%	-	-
Horiz. %	252.55%	191.84%	371.17%	196.17%	210.71%	141.33%	100.00%	-
DY	3.02	3.55	2.64	3.04	4.15	3.31	3.57	-2.74%
YoY %	-14.93%	34.47%	-13.16%	-26.75%	25.38%	-7.28%	-	-
Horiz. %	84.59%	99.44%	73.95%	85.15%	116.25%	92.72%	100.00%	-
P/NAPS	0.68	0.93	1.22	2.71	1.34	1.95	1.65	-13.72%
YoY %	-26.88%	-23.77%	-54.98%	102.24%	-31.28%	18.18%	-	-
Horiz. %	41.21%	56.36%	73.94%	164.24%	81.21%	118.18%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos