[WCT] YoY TTM Result on 31-Mar-2012 [#1]

Stock

[WCT] WCT HOLDINGS BERHAD

Announcement Date

22-May-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

31-Mar-2012 [#1]

Profit Trend

QoQ- 1.59%

YoY- 15.59%

Quarter Report

WCT-1st Qtr Results & Notes.pdf

Latest QR

Upcoming QR

WCT's Result

WCT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
TTM Result
Revenue	1,546,622	1,631,227	1,709,729	1,564,545	1,623,995	4,097,769	3,857,649	-14.12%
YoY %	-5.19%	-4.59%	9.28%	-3.66%	-60.37%	6.22%	-	-
Horiz. %	40.09%	42.29%	44.32%	40.56%	42.10%	106.22%	100.00%	-
PBT	135,446	245,641	428,693	209,596	258,315	192,891	151,537	-1.85%
YoY %	-44.86%	-42.70%	104.53%	-18.86%	33.92%	27.29%	-	-
Horiz. %	89.38%	162.10%	282.90%	138.31%	170.46%	127.29%	100.00%	-
Tax	-21,727	-57,174	-80,937	-41,615	-45,862	-7,713	-3,603	34.89%
YoY %	62.00%	29.36%	-94.49%	9.26%	-494.61%	-114.07%	-	-
Horiz. %	603.03%	1,586.84%	2,246.38%	1,155.01%	1,272.88%	214.07%	100.00%	-
NP	113,719	188,467	347,756	167,981	212,453	185,178	147,934	-4.28%
YoY %	-39.66%	-45.80%	107.02%	-20.93%	14.73%	25.18%	-	-
Horiz. %	76.87%	127.40%	235.08%	113.55%	143.61%	125.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	116,035	194,463	362,009	168,630	145,892	142,823	85,408	5.23%
YoY %	-40.33%	-46.28%	114.68%	15.59%	2.15%	67.22%	-	-
Horiz. %	135.86%	227.69%	423.86%	197.44%	170.82%	167.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.04%	23.28%	18.88%	19.85%	17.75%	4.00%	2.38%	-
YoY %	-31.10%	23.31%	-4.89%	11.83%	343.75%	68.07%	-	-
Horiz. %	673.95%	978.15%	793.28%	834.03%	745.80%	168.07%	100.00%	-
Total Cost	1,432,903	1,442,760	1,361,973	1,396,564	1,411,542	3,912,591	3,709,715	-14.65%
YoY %	-0.68%	5.93%	-2.48%	-1.06%	-63.92%	5.47%	-	-
Horiz. %	38.63%	38.89%	36.71%	37.65%	38.05%	105.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,268,010	2,239,750	1,971,131	813,699	1,349,605	1,240,850	1,252,630	10.39%
YoY %	1.26%	13.63%	142.24%	-39.71%	8.76%	-0.94%	-	-
Horiz. %	181.06%	178.80%	157.36%	64.96%	107.74%	99.06%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	67,788	73,719	61,692	76,436	78,859	78,350	74,383	-1.53%
YoY %	-8.05%	19.50%	-19.29%	-3.07%	0.65%	5.33%	-	-
Horiz. %	91.13%	99.11%	82.94%	102.76%	106.02%	105.33%	100.00%	-
Div Payout %	58.42%	37.91%	17.04%	45.33%	54.05%	54.86%	87.09%	-
YoY %	54.10%	122.48%	-62.41%	-16.13%	-1.48%	-37.01%	-	-
Horiz. %	67.08%	43.53%	19.57%	52.05%	62.06%	62.99%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	2,268,010	2,239,750	1,971,131	813,699	1,349,605	1,240,850	1,252,630	10.39%
YoY %	1.26%	13.63%	142.24%	-39.71%	8.76%	-0.94%	-	-
Horiz. %	181.06%	178.80%	157.36%	64.96%	107.74%	99.06%	100.00%	-
NOSH	1,074,886	1,092,561	1,016,047	813,699	793,885	785,348	782,894	5.42%
YoY %	-1.62%	7.53%	24.87%	2.50%	1.09%	0.31%	-	-
Horiz. %	137.30%	139.55%	129.78%	103.93%	101.40%	100.31%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	7.35%	11.55%	20.34%	10.74%	13.08%	4.52%	3.83%	-
YoY %	-36.36%	-43.22%	89.39%	-17.89%	189.38%	18.02%	-	-
Horiz. %	191.91%	301.57%	531.07%	280.42%	341.51%	118.02%	100.00%	-
ROE	5.12%	8.68%	18.37%	20.72%	10.81%	11.51%	6.82%	-
YoY %	-41.01%	-52.75%	-11.34%	91.67%	-6.08%	68.77%	-	-
Horiz. %	75.07%	127.27%	269.35%	303.81%	158.50%	168.77%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	143.89	149.30	168.27	192.28	204.56	521.78	492.74	-18.54%
YoY %	-3.62%	-11.27%	-12.49%	-6.00%	-60.80%	5.89%	-	-
Horiz. %	29.20%	30.30%	34.15%	39.02%	41.51%	105.89%	100.00%	-
EPS	10.80	17.80	35.63	20.72	18.38	18.19	10.91	-0.16%
YoY %	-39.33%	-50.04%	71.96%	12.73%	1.04%	66.73%	-	-
Horiz. %	98.99%	163.15%	326.58%	189.92%	168.47%	166.73%	100.00%	-
DPS	6.21	6.75	6.07	9.50	10.00	10.00	9.50	-6.83%
YoY %	-8.00%	11.20%	-36.11%	-5.00%	0.00%	5.26%	-	-
Horiz. %	65.37%	71.05%	63.89%	100.00%	105.26%	105.26%	100.00%	-
NAPS	2.11	2.05	1.94	1.00	1.70	1.58	1.60	4.71%
YoY %	2.93%	5.67%	94.00%	-41.18%	7.59%	-1.25%	-	-
Horiz. %	131.88%	128.12%	121.25%	62.50%	106.25%	98.75%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 813,699
RPS	109.06	115.02	120.56	110.32	114.52	288.95	272.02	-14.12%
YoY %	-5.18%	-4.60%	9.28%	-3.67%	-60.37%	6.22%	-	-
Horiz. %	40.09%	42.28%	44.32%	40.56%	42.10%	106.22%	100.00%	-
EPS	8.18	13.71	25.53	11.89	10.29	10.07	6.02	5.24%
YoY %	-40.34%	-46.30%	114.72%	15.55%	2.18%	67.28%	-	-
Horiz. %	135.88%	227.74%	424.09%	197.51%	170.93%	167.28%	100.00%	-
DPS	4.78	5.20	4.35	5.39	5.56	5.52	5.25	-1.55%
YoY %	-8.08%	19.54%	-19.29%	-3.06%	0.72%	5.14%	-	-
Horiz. %	91.05%	99.05%	82.86%	102.67%	105.90%	105.14%	100.00%	-
NAPS	1.5993	1.5793	1.3899	0.5738	0.9517	0.875	0.8833	10.39%
YoY %	1.27%	13.63%	142.23%	-39.71%	8.77%	-0.94%	-	-
Horiz. %	181.06%	178.80%	157.35%	64.96%	107.74%	99.06%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	-
Price	1.54	2.17	2.38	2.44	3.04	2.75	1.08	-
P/RPS	1.07	1.45	1.41	1.27	1.49	0.53	0.22	30.14%
YoY %	-26.21%	2.84%	11.02%	-14.77%	181.13%	140.91%	-	-
Horiz. %	486.36%	659.09%	640.91%	577.27%	677.27%	240.91%	100.00%	-
P/EPS	14.27	12.19	6.68	11.77	16.54	15.12	9.90	6.28%
YoY %	17.06%	82.49%	-43.25%	-28.84%	9.39%	52.73%	-	-
Horiz. %	144.14%	123.13%	67.47%	118.89%	167.07%	152.73%	100.00%	-
EY	7.01	8.20	14.97	8.49	6.05	6.61	10.10	-5.90%
YoY %	-14.51%	-45.22%	76.33%	40.33%	-8.47%	-34.55%	-	-
Horiz. %	69.41%	81.19%	148.22%	84.06%	59.90%	65.45%	100.00%	-
DY	4.03	3.11	2.55	3.89	3.29	3.64	8.80	-12.19%
YoY %	29.58%	21.96%	-34.45%	18.24%	-9.62%	-58.64%	-	-
Horiz. %	45.80%	35.34%	28.98%	44.20%	37.39%	41.36%	100.00%	-
P/NAPS	0.73	1.06	1.23	2.44	1.79	1.74	0.68	1.18%
YoY %	-31.13%	-13.82%	-49.59%	36.31%	2.87%	155.88%	-	-
Horiz. %	107.35%	155.88%	180.88%	358.82%	263.24%	255.88%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	25/05/15	22/05/14	22/05/13	22/05/12	26/05/11	21/05/10	21/05/09	-
Price	1.79	2.22	2.64	2.21	3.04	2.57	1.98	-
P/RPS	1.24	1.49	1.57	1.15	1.49	0.49	0.40	20.74%
YoY %	-16.78%	-5.10%	36.52%	-22.82%	204.08%	22.50%	-	-
Horiz. %	310.00%	372.50%	392.50%	287.50%	372.50%	122.50%	100.00%	-
P/EPS	16.58	12.47	7.41	10.66	16.54	14.13	18.15	-1.49%
YoY %	32.96%	68.29%	-30.49%	-35.55%	17.06%	-22.15%	-	-
Horiz. %	91.35%	68.71%	40.83%	58.73%	91.13%	77.85%	100.00%	-
EY	6.03	8.02	13.50	9.38	6.05	7.08	5.51	1.51%
YoY %	-24.81%	-40.59%	43.92%	55.04%	-14.55%	28.49%	-	-
Horiz. %	109.44%	145.55%	245.01%	170.24%	109.80%	128.49%	100.00%	-
DY	3.47	3.04	2.30	4.30	3.29	3.89	4.80	-5.26%
YoY %	14.14%	32.17%	-46.51%	30.70%	-15.42%	-18.96%	-	-
Horiz. %	72.29%	63.33%	47.92%	89.58%	68.54%	81.04%	100.00%	-
P/NAPS	0.85	1.08	1.36	2.21	1.79	1.63	1.24	-6.09%
YoY %	-21.30%	-20.59%	-38.46%	23.46%	9.82%	31.45%	-	-
Horiz. %	68.55%	87.10%	109.68%	178.23%	144.35%	131.45%	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