[WCT] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -87.97%
YoY- 7.86%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,654,951 1,391,970 973,462 490,945 1,560,354 1,180,182 738,383 71.01%
PBT 254,243 188,825 128,931 65,355 414,944 155,105 99,519 86.56%
Tax -64,492 -52,934 -33,593 -23,523 -69,241 -41,139 -22,757 99.88%
NP 189,751 135,891 95,338 41,832 345,703 113,966 76,762 82.51%
-
NP to SH 197,548 141,189 99,860 43,182 358,861 119,890 79,533 83.10%
-
Tax Rate 25.37% 28.03% 26.06% 35.99% 16.69% 26.52% 22.87% -
Total Cost 1,465,200 1,256,079 878,124 449,113 1,214,651 1,066,216 661,621 69.65%
-
Net Worth 2,168,733 2,091,689 2,056,251 1,971,131 1,794,040 1,548,818 1,546,474 25.21%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 72,470 37,351 36,907 - 66,096 30,730 30,684 77.07%
Div Payout % 36.68% 26.46% 36.96% - 18.42% 25.63% 38.58% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 2,168,733 2,091,689 2,056,251 1,971,131 1,794,040 1,548,818 1,546,474 25.21%
NOSH 1,073,630 1,067,188 1,054,487 1,016,047 944,232 819,480 818,240 19.79%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.47% 9.76% 9.79% 8.52% 22.16% 9.66% 10.40% -
ROE 9.11% 6.75% 4.86% 2.19% 20.00% 7.74% 5.14% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 154.15 130.43 92.32 48.32 165.25 144.02 90.24 42.75%
EPS 18.40 13.23 9.47 4.25 38.01 14.63 9.72 52.84%
DPS 6.75 3.50 3.50 0.00 7.00 3.75 3.75 47.81%
NAPS 2.02 1.96 1.95 1.94 1.90 1.89 1.89 4.52%
Adjusted Per Share Value based on latest NOSH - 1,016,047
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 106.10 89.24 62.41 31.47 100.03 75.66 47.34 71.00%
EPS 12.66 9.05 6.40 2.77 23.01 7.69 5.10 83.03%
DPS 4.65 2.39 2.37 0.00 4.24 1.97 1.97 77.00%
NAPS 1.3904 1.341 1.3183 1.2637 1.1502 0.993 0.9914 25.21%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.05 2.45 2.49 2.38 2.35 2.70 2.40 -
P/RPS 1.33 1.88 2.70 4.93 1.42 1.87 2.66 -36.92%
P/EPS 11.14 18.52 26.29 56.00 6.18 18.46 24.69 -41.08%
EY 8.98 5.40 3.80 1.79 16.17 5.42 4.05 69.79%
DY 3.29 1.43 1.41 0.00 2.98 1.39 1.56 64.23%
P/NAPS 1.01 1.25 1.28 1.23 1.24 1.43 1.27 -14.12%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 21/11/13 22/08/13 22/05/13 25/02/13 21/11/12 15/08/12 -
Price 2.18 2.39 2.37 2.64 2.20 2.71 2.48 -
P/RPS 1.41 1.83 2.57 5.46 1.33 1.88 2.75 -35.86%
P/EPS 11.85 18.07 25.03 62.12 5.79 18.52 25.51 -39.93%
EY 8.44 5.54 4.00 1.61 17.28 5.40 3.92 66.50%
DY 3.10 1.46 1.48 0.00 3.18 1.38 1.51 61.31%
P/NAPS 1.08 1.22 1.22 1.36 1.16 1.43 1.31 -12.04%

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