[WCT] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 8.09%
YoY- -17.17%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,667,920 1,527,645 1,547,860 1,406,484 1,662,222 1,786,400 1,737,388 -2.67%
PBT 271,557 249,953 173,082 170,980 149,454 179,464 204,450 20.76%
Tax -54,940 -52,740 -48,592 -37,796 -28,483 -38,234 -45,252 13.76%
NP 216,617 197,213 124,490 133,184 120,971 141,229 159,198 22.72%
-
NP to SH 219,111 200,245 128,540 132,856 122,918 133,658 148,790 29.34%
-
Tax Rate 20.23% 21.10% 28.07% 22.11% 19.06% 21.30% 22.13% -
Total Cost 1,451,303 1,330,432 1,423,370 1,273,300 1,541,251 1,645,170 1,578,190 -5.42%
-
Net Worth 2,508,034 2,489,981 2,282,284 2,268,010 2,257,910 2,238,564 2,236,213 7.92%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 47,652 32,601 46,937 - 67,737 51,395 77,013 -27.32%
Div Payout % 21.75% 16.28% 36.52% - 55.11% 38.45% 51.76% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 2,508,034 2,489,981 2,282,284 2,268,010 2,257,910 2,238,564 2,236,213 7.92%
NOSH 1,140,015 1,121,613 1,076,549 1,074,886 1,090,778 1,091,982 1,090,835 2.97%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 12.99% 12.91% 8.04% 9.47% 7.28% 7.91% 9.16% -
ROE 8.74% 8.04% 5.63% 5.86% 5.44% 5.97% 6.65% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 146.31 136.20 143.78 130.85 152.39 163.59 159.27 -5.48%
EPS 19.22 17.85 11.94 12.36 11.04 12.24 13.64 25.60%
DPS 4.18 2.91 4.36 0.00 6.21 4.71 7.06 -29.42%
NAPS 2.20 2.22 2.12 2.11 2.07 2.05 2.05 4.80%
Adjusted Per Share Value based on latest NOSH - 1,074,886
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 106.93 97.94 99.23 90.17 106.57 114.53 111.38 -2.67%
EPS 14.05 12.84 8.24 8.52 7.88 8.57 9.54 29.35%
DPS 3.06 2.09 3.01 0.00 4.34 3.30 4.94 -27.27%
NAPS 1.6079 1.5963 1.4632 1.454 1.4476 1.4351 1.4336 7.92%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.61 1.37 1.42 1.54 1.59 2.16 2.18 -
P/RPS 1.10 1.01 0.99 1.18 1.04 1.32 1.37 -13.57%
P/EPS 8.38 7.67 11.89 12.46 14.11 17.65 15.98 -34.89%
EY 11.94 13.03 8.41 8.03 7.09 5.67 6.26 53.61%
DY 2.60 2.12 3.07 0.00 3.91 2.18 3.24 -13.61%
P/NAPS 0.73 0.62 0.67 0.73 0.77 1.05 1.06 -21.96%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 24/11/15 20/08/15 25/05/15 25/02/15 24/11/14 21/08/14 -
Price 1.61 1.51 1.18 1.79 1.68 1.91 2.28 -
P/RPS 1.10 1.11 0.82 1.37 1.10 1.17 1.43 -16.00%
P/EPS 8.38 8.46 9.88 14.48 14.91 15.60 16.72 -36.82%
EY 11.94 11.82 10.12 6.91 6.71 6.41 5.98 58.36%
DY 2.60 1.92 3.69 0.00 3.70 2.46 3.10 -11.03%
P/NAPS 0.73 0.68 0.56 0.85 0.81 0.93 1.11 -24.31%

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