[WCEHB] QoQ TTM Result on 30-Apr-2012 [#1]

Stock
[WCEHB] WCE HOLDINGS BERHAD
Announcement Date
27-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- -2.94%
YoY- 158.14%
Quarter Report
Latest QR
Upcoming QR
WCEHB's Result
WCEHB's Financial Summary
View:
Show?
TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 17,857 18,459 18,227 18,495 19,775 22,288 23,191 -15.92%
PBT -22,109 13,898 22,413 27,795 28,775 -20,723 -38,132 -30.35%
Tax -1,022 -1,102 -1,120 -475 -644 -655 -3,621 -56.80%
NP -23,131 12,796 21,293 27,320 28,131 -21,378 -41,753 -32.42%
-
NP to SH -23,191 12,424 20,946 26,973 27,789 -21,656 -41,970 -32.54%
-
Tax Rate - 7.93% 5.00% 1.71% 2.24% - - -
Total Cost 40,988 5,663 -3,066 -8,825 -8,356 43,666 64,944 -26.31%
-
Net Worth 100,052 118,913 114,879 145,782 124,173 98,990 99,979 0.04%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 100,052 118,913 114,879 145,782 124,173 98,990 99,979 0.04%
NOSH 516,000 536,857 492,833 606,666 517,603 502,999 511,666 0.56%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin -129.53% 69.32% 116.82% 147.72% 142.26% -95.92% -180.04% -
ROE -23.18% 10.45% 18.23% 18.50% 22.38% -21.88% -41.98% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 3.46 3.44 3.70 3.05 3.82 4.43 4.53 -16.37%
EPS -4.49 2.31 4.25 4.45 5.37 -4.31 -8.20 -32.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1939 0.2215 0.2331 0.2403 0.2399 0.1968 0.1954 -0.51%
Adjusted Per Share Value based on latest NOSH - 606,666
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 0.54 0.56 0.55 0.56 0.60 0.68 0.70 -15.82%
EPS -0.70 0.38 0.63 0.82 0.84 -0.66 -1.27 -32.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0303 0.036 0.0348 0.0442 0.0376 0.03 0.0303 0.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.875 1.05 1.05 1.20 1.34 1.03 1.12 -
P/RPS 25.28 30.54 28.39 39.36 35.07 23.25 24.71 1.52%
P/EPS -19.47 45.37 24.71 26.99 24.96 -23.92 -13.65 26.57%
EY -5.14 2.20 4.05 3.71 4.01 -4.18 -7.32 -20.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.51 4.74 4.50 4.99 5.59 5.23 5.73 -14.69%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 29/03/13 28/12/12 26/09/12 27/06/12 30/03/12 29/12/11 29/09/11 -
Price 1.01 1.07 1.01 1.02 1.24 1.19 0.99 -
P/RPS 29.19 31.12 27.31 33.46 32.46 26.86 21.84 21.22%
P/EPS -22.47 46.24 23.76 22.94 23.10 -27.64 -12.07 51.04%
EY -4.45 2.16 4.21 4.36 4.33 -3.62 -8.29 -33.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.21 4.83 4.33 4.24 5.17 6.05 5.07 1.82%

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