[WCT] QoQ Cumulative 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- 41.39%
YoY- 17.77%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 868,694 467,221 1,654,951 1,391,970 973,462 490,945 1,560,354 -32.39%
PBT 102,225 56,753 254,243 188,825 128,931 65,355 414,944 -60.80%
Tax -22,626 -16,205 -64,492 -52,934 -33,593 -23,523 -69,241 -52.65%
NP 79,599 40,548 189,751 135,891 95,338 41,832 345,703 -62.53%
-
NP to SH 74,395 40,097 197,548 141,189 99,860 43,182 358,861 -65.07%
-
Tax Rate 22.13% 28.55% 25.37% 28.03% 26.06% 35.99% 16.69% -
Total Cost 789,095 426,673 1,465,200 1,256,079 878,124 449,113 1,214,651 -25.04%
-
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 38,506 - 72,470 37,351 36,907 - 66,096 -30.31%
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 3.33% 1.79% 9.11% 6.75% 4.86% 2.19% 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 79.64 42.76 154.15 130.43 92.32 48.32 165.25 -38.61%
EPS 6.82 3.67 18.40 13.23 9.47 4.25 38.01 -68.28%
DPS 3.53 0.00 6.75 3.50 3.50 0.00 7.00 -36.72%
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 55.69 29.95 106.10 89.24 62.41 31.47 100.03 -32.39%
EPS 4.77 2.57 12.66 9.05 6.40 2.77 23.01 -65.07%
DPS 2.47 0.00 4.65 2.39 2.37 0.00 4.24 -30.31%
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 2.74 5.07 1.33 1.88 2.70 4.93 1.42 55.17%
P/EPS 31.96 59.13 11.14 18.52 26.29 56.00 6.18 199.95%
EY 3.13 1.69 8.98 5.40 3.80 1.79 16.17 -66.63%
DY 1.62 0.00 3.29 1.43 1.41 0.00 2.98 -33.46%
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 2.86 5.19 1.41 1.83 2.57 5.46 1.33 66.83%
P/EPS 33.43 60.49 11.85 18.07 25.03 62.12 5.79 222.87%
EY 2.99 1.65 8.44 5.54 4.00 1.61 17.28 -69.04%
DY 1.55 0.00 3.10 1.46 1.48 0.00 3.18 -38.14%
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