[WCT] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 4.94%
YoY- -44.95%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,786,400 1,737,388 1,868,884 1,654,951 1,855,960 1,946,924 1,963,780 -6.11%
PBT 179,464 204,450 227,012 254,243 251,766 257,862 261,420 -22.16%
Tax -38,234 -45,252 -64,820 -64,492 -70,578 -67,186 -94,092 -45.10%
NP 141,229 159,198 162,192 189,751 181,188 190,676 167,328 -10.68%
-
NP to SH 133,658 148,790 160,388 197,548 188,252 199,720 172,728 -15.70%
-
Tax Rate 21.30% 22.13% 28.55% 25.37% 28.03% 26.06% 35.99% -
Total Cost 1,645,170 1,578,190 1,706,692 1,465,200 1,674,772 1,756,248 1,796,452 -5.69%
-
Net Worth 2,238,564 2,236,213 2,239,750 2,168,733 2,091,689 2,056,251 1,971,131 8.84%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 51,395 77,013 - 72,470 49,802 73,814 - -
Div Payout % 38.45% 51.76% - 36.68% 26.46% 36.96% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 2,238,564 2,236,213 2,239,750 2,168,733 2,091,689 2,056,251 1,971,131 8.84%
NOSH 1,091,982 1,090,835 1,092,561 1,073,630 1,067,188 1,054,487 1,016,047 4.91%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.91% 9.16% 8.68% 11.47% 9.76% 9.79% 8.52% -
ROE 5.97% 6.65% 7.16% 9.11% 9.00% 9.71% 8.76% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 163.59 159.27 171.06 154.15 173.91 184.63 193.28 -10.51%
EPS 12.24 13.64 14.68 18.40 17.64 18.94 17.00 -19.65%
DPS 4.71 7.06 0.00 6.75 4.67 7.00 0.00 -
NAPS 2.05 2.05 2.05 2.02 1.96 1.95 1.94 3.74%
Adjusted Per Share Value based on latest NOSH - 1,092,228
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 114.53 111.38 119.81 106.10 118.99 124.82 125.90 -6.10%
EPS 8.57 9.54 10.28 12.66 12.07 12.80 11.07 -15.67%
DPS 3.30 4.94 0.00 4.65 3.19 4.73 0.00 -
NAPS 1.4351 1.4336 1.4359 1.3904 1.341 1.3183 1.2637 8.84%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.16 2.18 2.17 2.05 2.45 2.49 2.38 -
P/RPS 1.32 1.37 1.27 1.33 1.41 1.35 1.23 4.81%
P/EPS 17.65 15.98 14.78 11.14 13.89 13.15 14.00 16.68%
EY 5.67 6.26 6.76 8.98 7.20 7.61 7.14 -14.23%
DY 2.18 3.24 0.00 3.29 1.90 2.81 0.00 -
P/NAPS 1.05 1.06 1.06 1.01 1.25 1.28 1.23 -10.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 21/08/14 22/05/14 25/02/14 21/11/13 22/08/13 22/05/13 -
Price 1.91 2.28 2.22 2.18 2.39 2.37 2.64 -
P/RPS 1.17 1.43 1.30 1.41 1.37 1.28 1.37 -9.97%
P/EPS 15.60 16.72 15.12 11.85 13.55 12.51 15.53 0.29%
EY 6.41 5.98 6.61 8.44 7.38 7.99 6.44 -0.31%
DY 2.46 3.10 0.00 3.10 1.95 2.95 0.00 -
P/NAPS 0.93 1.11 1.08 1.08 1.22 1.22 1.36 -22.36%

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