[WCT] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -24.63%
YoY- -37.46%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 422,309 351,621 322,422 471,106 401,473 467,221 262,981 37.25%
PBT 43,796 42,745 14,856 32,373 45,472 56,753 65,418 -23.52%
Tax -14,847 -9,449 193 -6,050 -6,421 -16,205 -11,558 18.22%
NP 28,949 33,296 15,049 26,323 39,051 40,548 53,860 -33.96%
-
NP to SH 31,056 33,214 22,674 25,849 34,298 40,097 56,359 -32.86%
-
Tax Rate 33.90% 22.11% -1.30% 18.69% 14.12% 28.55% 17.67% -
Total Cost 393,360 318,325 307,373 444,783 362,422 426,673 209,121 52.55%
-
Net Worth 2,278,156 2,268,010 2,181,397 2,235,884 2,239,200 2,239,750 2,206,301 2.16%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 23,426 - 29,230 - 38,557 - 35,497 -24.25%
Div Payout % 75.43% - 128.92% - 112.42% - 62.98% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,278,156 2,268,010 2,181,397 2,235,884 2,239,200 2,239,750 2,206,301 2.16%
NOSH 1,074,602 1,074,886 1,090,698 1,090,675 1,092,292 1,092,561 1,092,228 -1.08%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.85% 9.47% 4.67% 5.59% 9.73% 8.68% 20.48% -
ROE 1.36% 1.46% 1.04% 1.16% 1.53% 1.79% 2.55% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 39.30 32.71 29.56 43.19 36.76 42.76 24.08 38.74%
EPS 2.89 3.09 2.04 2.37 3.14 3.67 5.16 -32.12%
DPS 2.18 0.00 2.68 0.00 3.53 0.00 3.25 -23.42%
NAPS 2.12 2.11 2.00 2.05 2.05 2.05 2.02 3.28%
Adjusted Per Share Value based on latest NOSH - 1,090,675
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 27.07 22.54 20.67 30.20 25.74 29.95 16.86 37.23%
EPS 1.99 2.13 1.45 1.66 2.20 2.57 3.61 -32.84%
DPS 1.50 0.00 1.87 0.00 2.47 0.00 2.28 -24.41%
NAPS 1.4605 1.454 1.3985 1.4334 1.4356 1.4359 1.4145 2.16%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.42 1.54 1.59 2.16 2.18 2.17 2.05 -
P/RPS 3.61 4.71 5.38 5.00 5.93 5.07 8.51 -43.63%
P/EPS 49.13 49.84 76.48 91.14 69.43 59.13 39.73 15.25%
EY 2.04 2.01 1.31 1.10 1.44 1.69 2.52 -13.17%
DY 1.54 0.00 1.69 0.00 1.62 0.00 1.59 -2.11%
P/NAPS 0.67 0.73 0.80 1.05 1.06 1.06 1.01 -23.99%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 25/05/15 25/02/15 24/11/14 21/08/14 22/05/14 25/02/14 -
Price 1.18 1.79 1.68 1.91 2.28 2.22 2.18 -
P/RPS 3.00 5.47 5.68 4.42 6.20 5.19 9.05 -52.19%
P/EPS 40.83 57.93 80.81 80.59 72.61 60.49 42.25 -2.25%
EY 2.45 1.73 1.24 1.24 1.38 1.65 2.37 2.24%
DY 1.85 0.00 1.60 0.00 1.55 0.00 1.49 15.56%
P/NAPS 0.56 0.85 0.84 0.93 1.11 1.08 1.08 -35.53%

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