[WCT] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -5.74%
YoY- 17.77%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,737,388 1,868,884 1,654,951 1,855,960 1,946,924 1,963,780 1,560,354 7.44%
PBT 204,450 227,012 254,243 251,766 257,862 261,420 414,944 -37.69%
Tax -45,252 -64,820 -64,492 -70,578 -67,186 -94,092 -69,241 -24.74%
NP 159,198 162,192 189,751 181,188 190,676 167,328 345,703 -40.45%
-
NP to SH 148,790 160,388 197,548 188,252 199,720 172,728 358,861 -44.48%
-
Tax Rate 22.13% 28.55% 25.37% 28.03% 26.06% 35.99% 16.69% -
Total Cost 1,578,190 1,706,692 1,465,200 1,674,772 1,756,248 1,796,452 1,214,651 19.12%
-
Net Worth 2,236,213 2,239,750 2,168,733 2,091,689 2,056,251 1,971,131 1,794,040 15.86%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 77,013 - 72,470 49,802 73,814 - 66,096 10.75%
Div Payout % 51.76% - 36.68% 26.46% 36.96% - 18.42% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,236,213 2,239,750 2,168,733 2,091,689 2,056,251 1,971,131 1,794,040 15.86%
NOSH 1,090,835 1,092,561 1,073,630 1,067,188 1,054,487 1,016,047 944,232 10.12%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.16% 8.68% 11.47% 9.76% 9.79% 8.52% 22.16% -
ROE 6.65% 7.16% 9.11% 9.00% 9.71% 8.76% 20.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 159.27 171.06 154.15 173.91 184.63 193.28 165.25 -2.43%
EPS 13.64 14.68 18.40 17.64 18.94 17.00 38.01 -49.59%
DPS 7.06 0.00 6.75 4.67 7.00 0.00 7.00 0.57%
NAPS 2.05 2.05 2.02 1.96 1.95 1.94 1.90 5.21%
Adjusted Per Share Value based on latest NOSH - 1,093,359
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 111.38 119.81 106.10 118.99 124.82 125.90 100.03 7.44%
EPS 9.54 10.28 12.66 12.07 12.80 11.07 23.01 -44.48%
DPS 4.94 0.00 4.65 3.19 4.73 0.00 4.24 10.75%
NAPS 1.4336 1.4359 1.3904 1.341 1.3183 1.2637 1.1502 15.86%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.18 2.17 2.05 2.45 2.49 2.38 2.35 -
P/RPS 1.37 1.27 1.33 1.41 1.35 1.23 1.42 -2.36%
P/EPS 15.98 14.78 11.14 13.89 13.15 14.00 6.18 88.71%
EY 6.26 6.76 8.98 7.20 7.61 7.14 16.17 -46.97%
DY 3.24 0.00 3.29 1.90 2.81 0.00 2.98 5.75%
P/NAPS 1.06 1.06 1.01 1.25 1.28 1.23 1.24 -9.95%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 22/05/14 25/02/14 21/11/13 22/08/13 22/05/13 25/02/13 -
Price 2.28 2.22 2.18 2.39 2.37 2.64 2.20 -
P/RPS 1.43 1.30 1.41 1.37 1.28 1.37 1.33 4.96%
P/EPS 16.72 15.12 11.85 13.55 12.51 15.53 5.79 103.18%
EY 5.98 6.61 8.44 7.38 7.99 6.44 17.28 -50.80%
DY 3.10 0.00 3.10 1.95 2.95 0.00 3.18 -1.68%
P/NAPS 1.11 1.08 1.08 1.22 1.22 1.36 1.16 -2.90%

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