[WCT] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 92.14%
YoY- 272.13%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,905,876 1,768,640 1,713,432 1,891,536 1,933,604 1,973,916 2,132,060 -7.18%
PBT 230,649 198,869 166,654 178,128 122,000 147,510 149,974 33.13%
Tax -78,732 -75,225 -62,236 -56,248 -56,831 -58,133 -65,646 12.84%
NP 151,917 123,644 104,418 121,880 65,169 89,377 84,328 47.89%
-
NP to SH 154,622 127,130 109,122 131,376 68,375 86,488 81,794 52.70%
-
Tax Rate 34.13% 37.83% 37.34% 31.58% 46.58% 39.41% 43.77% -
Total Cost 1,753,959 1,644,996 1,609,014 1,769,656 1,868,435 1,884,538 2,047,732 -9.78%
-
Net Worth 3,141,868 2,952,537 2,853,553 2,769,196 2,722,568 2,666,575 2,619,384 12.85%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 42,457 - - - - - - -
Div Payout % 27.46% - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 3,141,868 2,952,537 2,853,553 2,769,196 2,722,568 2,666,575 2,619,384 12.85%
NOSH 1,415,581 1,354,375 1,321,089 1,253,030 1,243,181 1,240,267 1,235,558 9.46%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.97% 6.99% 6.09% 6.44% 3.37% 4.53% 3.96% -
ROE 4.92% 4.31% 3.82% 4.74% 2.51% 3.24% 3.12% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 134.67 130.59 129.70 150.96 155.54 159.15 172.56 -15.19%
EPS 11.29 9.39 8.26 10.48 5.50 6.97 6.62 42.60%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.18 2.16 2.21 2.19 2.15 2.12 3.11%
Adjusted Per Share Value based on latest NOSH - 1,253,030
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 122.19 113.39 109.85 121.27 123.96 126.55 136.69 -7.18%
EPS 9.91 8.15 7.00 8.42 4.38 5.54 5.24 52.75%
DPS 2.72 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0143 1.8929 1.8294 1.7753 1.7454 1.7095 1.6793 12.85%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.62 1.75 2.06 1.93 1.73 1.61 1.50 -
P/RPS 1.20 1.34 1.59 1.28 1.11 1.01 0.87 23.83%
P/EPS 14.83 18.64 24.94 18.41 31.45 23.09 22.66 -24.56%
EY 6.74 5.36 4.01 5.43 3.18 4.33 4.41 32.58%
DY 1.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 0.95 0.87 0.79 0.75 0.71 1.86%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 22/11/17 24/08/17 29/05/17 23/02/17 21/11/16 23/08/16 -
Price 1.58 1.65 1.85 2.14 1.91 1.93 1.59 -
P/RPS 1.17 1.26 1.43 1.42 1.23 1.21 0.92 17.32%
P/EPS 14.46 17.58 22.40 20.41 34.73 27.68 24.02 -28.63%
EY 6.91 5.69 4.46 4.90 2.88 3.61 4.16 40.12%
DY 1.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.86 0.97 0.87 0.90 0.75 -3.57%

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