[WCT] QoQ 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- -27.08%
YoY- 2.41%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 401,473 467,221 262,981 418,508 482,517 490,945 380,172 3.71%
PBT 45,472 56,753 65,418 59,894 63,576 65,355 259,839 -68.81%
Tax -6,421 -16,205 -11,558 -19,341 -10,070 -23,523 -28,102 -62.72%
NP 39,051 40,548 53,860 40,553 53,506 41,832 231,737 -69.59%
-
NP to SH 34,298 40,097 56,359 41,329 56,678 43,182 238,971 -72.68%
-
Tax Rate 14.12% 28.55% 17.67% 32.29% 15.84% 35.99% 10.82% -
Total Cost 362,422 426,673 209,121 377,955 429,011 449,113 148,435 81.61%
-
Net Worth 2,239,200 2,239,750 2,206,301 2,142,985 2,129,520 1,971,131 1,812,078 15.19%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 38,557 - 35,497 - 38,222 - 30,833 16.11%
Div Payout % 112.42% - 62.98% - 67.44% - 12.90% -
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 2,239,200 2,239,750 2,206,301 2,142,985 2,129,520 1,971,131 1,812,078 15.19%
NOSH 1,092,292 1,092,561 1,092,228 1,093,359 1,092,061 1,016,047 948,732 9.87%
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 9.73% 8.68% 20.48% 9.69% 11.09% 8.52% 60.96% -
ROE 1.53% 1.79% 2.55% 1.93% 2.66% 2.19% 13.19% -
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 36.76 42.76 24.08 38.28 44.18 48.32 40.07 -5.60%
EPS 3.14 3.67 5.16 3.78 5.19 4.25 25.27 -75.19%
DPS 3.53 0.00 3.25 0.00 3.50 0.00 3.25 5.68%
NAPS 2.05 2.05 2.02 1.96 1.95 1.94 1.91 4.84%
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 25.74 29.95 16.86 26.83 30.93 31.47 24.37 3.72%
EPS 2.20 2.57 3.61 2.65 3.63 2.77 15.32 -72.67%
DPS 2.47 0.00 2.28 0.00 2.45 0.00 1.98 15.93%
NAPS 1.4356 1.4359 1.4145 1.3739 1.3652 1.2637 1.1617 15.20%
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 5.93 5.07 8.51 6.40 5.64 4.93 5.86 0.79%
P/EPS 69.43 59.13 39.73 64.81 47.98 56.00 9.33 282.56%
EY 1.44 1.69 2.52 1.54 2.08 1.79 10.72 -73.86%
DY 1.62 0.00 1.59 0.00 1.41 0.00 1.38 11.31%
P/NAPS 1.06 1.06 1.01 1.25 1.28 1.23 1.23 -9.46%
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 6.20 5.19 9.05 6.24 5.36 5.46 5.49 8.46%
P/EPS 72.61 60.49 42.25 63.23 45.66 62.12 8.73 312.10%
EY 1.38 1.65 2.37 1.58 2.19 1.61 11.45 -75.69%
DY 1.55 0.00 1.49 0.00 1.48 0.00 1.48 3.13%
P/NAPS 1.11 1.08 1.08 1.22 1.22 1.36 1.15 -2.33%

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