[WCT] QoQ 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- -81.93%
YoY- 7.86%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 262,981 418,508 482,517 490,945 380,172 441,799 396,813 -23.92%
PBT 65,418 59,894 63,576 65,355 259,839 55,586 47,913 23.00%
Tax -11,558 -19,341 -10,070 -23,523 -28,102 -18,382 -10,930 3.78%
NP 53,860 40,553 53,506 41,832 231,737 37,204 36,983 28.39%
-
NP to SH 56,359 41,329 56,678 43,182 238,971 40,357 39,499 26.65%
-
Tax Rate 17.67% 32.29% 15.84% 35.99% 10.82% 33.07% 22.81% -
Total Cost 209,121 377,955 429,011 449,113 148,435 404,595 359,830 -30.28%
-
Net Worth 2,206,301 2,142,985 2,129,520 1,971,131 1,812,078 1,553,456 1,555,273 26.17%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 35,497 - 38,222 - 30,833 - 30,858 9.75%
Div Payout % 62.98% - 67.44% - 12.90% - 78.12% -
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 2,206,301 2,142,985 2,129,520 1,971,131 1,812,078 1,553,456 1,555,273 26.17%
NOSH 1,092,228 1,093,359 1,092,061 1,016,047 948,732 821,934 822,895 20.71%
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 20.48% 9.69% 11.09% 8.52% 60.96% 8.42% 9.32% -
ROE 2.55% 1.93% 2.66% 2.19% 13.19% 2.60% 2.54% -
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 24.08 38.28 44.18 48.32 40.07 53.75 48.22 -36.97%
EPS 5.16 3.78 5.19 4.25 25.27 4.91 4.80 4.92%
DPS 3.25 0.00 3.50 0.00 3.25 0.00 3.75 -9.07%
NAPS 2.02 1.96 1.95 1.94 1.91 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 16.86 26.83 30.93 31.47 24.37 28.32 25.44 -23.92%
EPS 3.61 2.65 3.63 2.77 15.32 2.59 2.53 26.66%
DPS 2.28 0.00 2.45 0.00 1.98 0.00 1.98 9.83%
NAPS 1.4145 1.3739 1.3652 1.2637 1.1617 0.9959 0.9971 26.17%
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 8.51 6.40 5.64 4.93 5.86 5.02 4.98 42.79%
P/EPS 39.73 64.81 47.98 56.00 9.33 54.99 50.00 -14.17%
EY 2.52 1.54 2.08 1.79 10.72 1.82 2.00 16.60%
DY 1.59 0.00 1.41 0.00 1.38 0.00 1.56 1.27%
P/NAPS 1.01 1.25 1.28 1.23 1.23 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 9.05 6.24 5.36 5.46 5.49 5.04 5.14 45.66%
P/EPS 42.25 63.23 45.66 62.12 8.73 55.19 51.67 -12.52%
EY 2.37 1.58 2.19 1.61 11.45 1.81 1.94 14.23%
DY 1.49 0.00 1.48 0.00 1.48 0.00 1.51 -0.88%
P/NAPS 1.08 1.22 1.22 1.36 1.15 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