[WCT] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 36.37%
YoY- -76.42%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 471,106 401,473 467,221 262,981 418,508 482,517 490,945 -2.71%
PBT 32,373 45,472 56,753 65,418 59,894 63,576 65,355 -37.36%
Tax -6,050 -6,421 -16,205 -11,558 -19,341 -10,070 -23,523 -59.52%
NP 26,323 39,051 40,548 53,860 40,553 53,506 41,832 -26.54%
-
NP to SH 25,849 34,298 40,097 56,359 41,329 56,678 43,182 -28.95%
-
Tax Rate 18.69% 14.12% 28.55% 17.67% 32.29% 15.84% 35.99% -
Total Cost 444,783 362,422 426,673 209,121 377,955 429,011 449,113 -0.64%
-
Net Worth 2,235,884 2,239,200 2,239,750 2,206,301 2,142,985 2,129,520 1,971,131 8.75%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 38,557 - 35,497 - 38,222 - -
Div Payout % - 112.42% - 62.98% - 67.44% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 2,235,884 2,239,200 2,239,750 2,206,301 2,142,985 2,129,520 1,971,131 8.75%
NOSH 1,090,675 1,092,292 1,092,561 1,092,228 1,093,359 1,092,061 1,016,047 4.83%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.59% 9.73% 8.68% 20.48% 9.69% 11.09% 8.52% -
ROE 1.16% 1.53% 1.79% 2.55% 1.93% 2.66% 2.19% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 43.19 36.76 42.76 24.08 38.28 44.18 48.32 -7.20%
EPS 2.37 3.14 3.67 5.16 3.78 5.19 4.25 -32.22%
DPS 0.00 3.53 0.00 3.25 0.00 3.50 0.00 -
NAPS 2.05 2.05 2.05 2.02 1.96 1.95 1.94 3.74%
Adjusted Per Share Value based on latest NOSH - 1,092,228
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 30.20 25.74 29.95 16.86 26.83 30.93 31.47 -2.70%
EPS 1.66 2.20 2.57 3.61 2.65 3.63 2.77 -28.89%
DPS 0.00 2.47 0.00 2.28 0.00 2.45 0.00 -
NAPS 1.4334 1.4356 1.4359 1.4145 1.3739 1.3652 1.2637 8.75%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.16 2.18 2.17 2.05 2.45 2.49 2.38 -
P/RPS 5.00 5.93 5.07 8.51 6.40 5.64 4.93 0.94%
P/EPS 91.14 69.43 59.13 39.73 64.81 47.98 56.00 38.32%
EY 1.10 1.44 1.69 2.52 1.54 2.08 1.79 -27.69%
DY 0.00 1.62 0.00 1.59 0.00 1.41 0.00 -
P/NAPS 1.05 1.06 1.06 1.01 1.25 1.28 1.23 -10.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 21/08/14 22/05/14 25/02/14 21/11/13 22/08/13 22/05/13 -
Price 1.91 2.28 2.22 2.18 2.39 2.37 2.64 -
P/RPS 4.42 6.20 5.19 9.05 6.24 5.36 5.46 -13.12%
P/EPS 80.59 72.61 60.49 42.25 63.23 45.66 62.12 18.93%
EY 1.24 1.38 1.65 2.37 1.58 2.19 1.61 -15.96%
DY 0.00 1.55 0.00 1.49 0.00 1.48 0.00 -
P/NAPS 0.93 1.11 1.08 1.08 1.22 1.22 1.36 -22.36%

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