[WCT] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 55.78%
YoY- 49.82%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 2,132,060 1,939,856 1,667,920 1,527,645 1,547,860 1,406,484 1,662,222 18.06%
PBT 149,974 100,768 271,557 249,953 173,082 170,980 149,454 0.23%
Tax -65,646 -60,288 -54,940 -52,740 -48,592 -37,796 -28,483 74.56%
NP 84,328 40,480 216,617 197,213 124,490 133,184 120,971 -21.39%
-
NP to SH 81,794 35,304 219,111 200,245 128,540 132,856 122,918 -23.79%
-
Tax Rate 43.77% 59.83% 20.23% 21.10% 28.07% 22.11% 19.06% -
Total Cost 2,047,732 1,899,376 1,451,303 1,330,432 1,423,370 1,273,300 1,541,251 20.87%
-
Net Worth 2,619,384 2,611,025 2,508,034 2,489,981 2,282,284 2,268,010 2,257,910 10.41%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 47,652 32,601 46,937 - 67,737 -
Div Payout % - - 21.75% 16.28% 36.52% - 55.11% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 2,619,384 2,611,025 2,508,034 2,489,981 2,282,284 2,268,010 2,257,910 10.41%
NOSH 1,235,558 1,225,833 1,140,015 1,121,613 1,076,549 1,074,886 1,090,778 8.67%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 3.96% 2.09% 12.99% 12.91% 8.04% 9.47% 7.28% -
ROE 3.12% 1.35% 8.74% 8.04% 5.63% 5.86% 5.44% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 172.56 158.25 146.31 136.20 143.78 130.85 152.39 8.64%
EPS 6.62 2.88 19.22 17.85 11.94 12.36 11.04 -28.91%
DPS 0.00 0.00 4.18 2.91 4.36 0.00 6.21 -
NAPS 2.12 2.13 2.20 2.22 2.12 2.11 2.07 1.60%
Adjusted Per Share Value based on latest NOSH - 1,156,312
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 142.31 129.48 111.33 101.97 103.32 93.88 110.95 18.06%
EPS 5.46 2.36 14.63 13.37 8.58 8.87 8.20 -23.76%
DPS 0.00 0.00 3.18 2.18 3.13 0.00 4.52 -
NAPS 1.7484 1.7428 1.6741 1.662 1.5234 1.5139 1.5071 10.41%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.50 1.69 1.61 1.37 1.42 1.54 1.59 -
P/RPS 0.87 1.07 1.10 1.01 0.99 1.18 1.04 -11.22%
P/EPS 22.66 58.68 8.38 7.67 11.89 12.46 14.11 37.17%
EY 4.41 1.70 11.94 13.03 8.41 8.03 7.09 -27.15%
DY 0.00 0.00 2.60 2.12 3.07 0.00 3.91 -
P/NAPS 0.71 0.79 0.73 0.62 0.67 0.73 0.77 -5.26%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 25/05/16 25/02/16 24/11/15 20/08/15 25/05/15 25/02/15 -
Price 1.59 1.69 1.61 1.51 1.18 1.79 1.68 -
P/RPS 0.92 1.07 1.10 1.11 0.82 1.37 1.10 -11.24%
P/EPS 24.02 58.68 8.38 8.46 9.88 14.48 14.91 37.46%
EY 4.16 1.70 11.94 11.82 10.12 6.91 6.71 -27.31%
DY 0.00 0.00 2.60 1.92 3.69 0.00 3.70 -
P/NAPS 0.75 0.79 0.73 0.68 0.56 0.85 0.81 -5.00%

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
Post a Comment