[WCT] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 31.25%
YoY- 43.49%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 467,221 262,981 418,508 482,517 490,945 380,172 441,799 3.80%
PBT 56,753 65,418 59,894 63,576 65,355 259,839 55,586 1.39%
Tax -16,205 -11,558 -19,341 -10,070 -23,523 -28,102 -18,382 -8.06%
NP 40,548 53,860 40,553 53,506 41,832 231,737 37,204 5.91%
-
NP to SH 40,097 56,359 41,329 56,678 43,182 238,971 40,357 -0.43%
-
Tax Rate 28.55% 17.67% 32.29% 15.84% 35.99% 10.82% 33.07% -
Total Cost 426,673 209,121 377,955 429,011 449,113 148,435 404,595 3.60%
-
Net Worth 2,239,750 2,206,301 2,142,985 2,129,520 1,971,131 1,812,078 1,553,456 27.65%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 35,497 - 38,222 - 30,833 - -
Div Payout % - 62.98% - 67.44% - 12.90% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 2,239,750 2,206,301 2,142,985 2,129,520 1,971,131 1,812,078 1,553,456 27.65%
NOSH 1,092,561 1,092,228 1,093,359 1,092,061 1,016,047 948,732 821,934 20.91%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.68% 20.48% 9.69% 11.09% 8.52% 60.96% 8.42% -
ROE 1.79% 2.55% 1.93% 2.66% 2.19% 13.19% 2.60% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 42.76 24.08 38.28 44.18 48.32 40.07 53.75 -14.15%
EPS 3.67 5.16 3.78 5.19 4.25 25.27 4.91 -17.65%
DPS 0.00 3.25 0.00 3.50 0.00 3.25 0.00 -
NAPS 2.05 2.02 1.96 1.95 1.94 1.91 1.89 5.57%
Adjusted Per Share Value based on latest NOSH - 1,092,061
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 29.95 16.86 26.83 30.93 31.47 24.37 28.32 3.80%
EPS 2.57 3.61 2.65 3.63 2.77 15.32 2.59 -0.51%
DPS 0.00 2.28 0.00 2.45 0.00 1.98 0.00 -
NAPS 1.4359 1.4145 1.3739 1.3652 1.2637 1.1617 0.9959 27.65%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.17 2.05 2.45 2.49 2.38 2.35 2.70 -
P/RPS 5.07 8.51 6.40 5.64 4.93 5.86 5.02 0.66%
P/EPS 59.13 39.73 64.81 47.98 56.00 9.33 54.99 4.96%
EY 1.69 2.52 1.54 2.08 1.79 10.72 1.82 -4.82%
DY 0.00 1.59 0.00 1.41 0.00 1.38 0.00 -
P/NAPS 1.06 1.01 1.25 1.28 1.23 1.23 1.43 -18.10%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 25/02/14 21/11/13 22/08/13 22/05/13 25/02/13 21/11/12 -
Price 2.22 2.18 2.39 2.37 2.64 2.20 2.71 -
P/RPS 5.19 9.05 6.24 5.36 5.46 5.49 5.04 1.97%
P/EPS 60.49 42.25 63.23 45.66 62.12 8.73 55.19 6.30%
EY 1.65 2.37 1.58 2.19 1.61 11.45 1.81 -5.98%
DY 0.00 1.49 0.00 1.48 0.00 1.48 0.00 -
P/NAPS 1.08 1.08 1.22 1.22 1.36 1.15 1.43 -17.08%

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