[WCT] QoQ Cumulative 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- 133.68%
YoY- 49.82%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,066,030 484,964 1,667,920 1,145,734 773,930 351,621 1,662,222 -25.65%
PBT 74,987 25,192 271,557 187,465 86,541 42,745 149,454 -36.88%
Tax -32,823 -15,072 -54,940 -39,555 -24,296 -9,449 -28,483 9.92%
NP 42,164 10,120 216,617 147,910 62,245 33,296 120,971 -50.50%
-
NP to SH 40,897 8,826 219,111 150,184 64,270 33,214 122,918 -52.01%
-
Tax Rate 43.77% 59.83% 20.23% 21.10% 28.07% 22.11% 19.06% -
Total Cost 1,023,866 474,844 1,451,303 997,824 711,685 318,325 1,541,251 -23.88%
-
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 24,451 23,468 - 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 1.56% 0.34% 8.74% 6.03% 2.82% 1.46% 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 86.28 39.56 146.31 102.15 71.89 32.71 152.39 -31.58%
EPS 3.31 0.72 19.22 13.39 5.97 3.09 11.04 -55.23%
DPS 0.00 0.00 4.18 2.18 2.18 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 68.34 31.09 106.93 73.45 49.62 22.54 106.57 -25.65%
EPS 2.62 0.57 14.05 9.63 4.12 2.13 7.88 -52.03%
DPS 0.00 0.00 3.06 1.57 1.50 0.00 4.34 -
NAPS 1.6793 1.6739 1.6079 1.5963 1.4632 1.454 1.4476 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 1.74 4.27 1.10 1.34 1.98 4.71 1.04 40.97%
P/EPS 45.32 234.72 8.38 10.23 23.79 49.84 14.11 117.84%
EY 2.21 0.43 11.94 9.77 4.20 2.01 7.09 -54.06%
DY 0.00 0.00 2.60 1.59 1.54 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 1.84 4.27 1.10 1.48 1.64 5.47 1.10 40.95%
P/EPS 48.04 234.72 8.38 11.28 19.77 57.93 14.91 118.30%
EY 2.08 0.43 11.94 8.87 5.06 1.73 6.71 -54.22%
DY 0.00 0.00 2.60 1.44 1.85 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