[WCT] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -2.79%
YoY- -34.45%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,801,263 1,667,920 1,468,156 1,567,458 1,546,622 1,662,222 1,602,781 8.08%
PBT 243,649 261,202 201,691 133,770 135,446 149,454 200,016 14.04%
Tax -59,938 -54,315 -38,732 -30,153 -21,727 -28,483 -40,234 30.40%
NP 183,711 206,887 162,959 103,617 113,719 120,971 159,782 9.74%
-
NP to SH 184,988 209,376 172,858 112,793 116,035 122,918 156,603 11.73%
-
Tax Rate 24.60% 20.79% 19.20% 22.54% 16.04% 19.06% 20.12% -
Total Cost 1,617,552 1,461,033 1,305,197 1,463,841 1,432,903 1,541,251 1,442,999 7.90%
-
Net Worth 2,611,025 2,389,150 2,567,013 2,278,156 2,268,010 2,181,397 2,235,884 10.88%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 47,317 47,317 52,657 52,657 67,788 67,788 74,055 -25.79%
Div Payout % 25.58% 22.60% 30.46% 46.68% 58.42% 55.15% 47.29% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 2,611,025 2,389,150 2,567,013 2,278,156 2,268,010 2,181,397 2,235,884 10.88%
NOSH 1,225,833 1,194,575 1,156,312 1,074,602 1,074,886 1,090,698 1,090,675 8.09%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 10.20% 12.40% 11.10% 6.61% 7.35% 7.28% 9.97% -
ROE 7.08% 8.76% 6.73% 4.95% 5.12% 5.63% 7.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 146.94 139.62 126.97 145.86 143.89 152.40 146.95 -0.00%
EPS 15.09 17.53 14.95 10.50 10.80 11.27 14.36 3.35%
DPS 3.86 3.96 4.55 4.86 6.21 6.21 6.78 -31.28%
NAPS 2.13 2.00 2.22 2.12 2.11 2.00 2.05 2.58%
Adjusted Per Share Value based on latest NOSH - 1,074,602
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 115.48 106.93 94.12 100.49 99.15 106.57 102.75 8.09%
EPS 11.86 13.42 11.08 7.23 7.44 7.88 10.04 11.73%
DPS 3.03 3.03 3.38 3.38 4.35 4.35 4.75 -25.87%
NAPS 1.6739 1.5317 1.6457 1.4605 1.454 1.3985 1.4334 10.88%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.69 1.61 1.37 1.42 1.54 1.59 2.16 -
P/RPS 1.15 1.15 1.08 0.97 1.07 1.04 1.47 -15.08%
P/EPS 11.20 9.19 9.16 13.53 14.27 14.11 15.04 -17.82%
EY 8.93 10.89 10.91 7.39 7.01 7.09 6.65 21.69%
DY 2.28 2.46 3.32 3.42 4.03 3.91 3.14 -19.19%
P/NAPS 0.79 0.81 0.62 0.67 0.73 0.80 1.05 -17.26%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 25/02/16 24/11/15 20/08/15 25/05/15 25/02/15 24/11/14 -
Price 1.69 1.61 1.51 1.18 1.79 1.68 1.91 -
P/RPS 1.15 1.15 1.19 0.81 1.24 1.10 1.30 -7.84%
P/EPS 11.20 9.19 10.10 11.24 16.58 14.91 13.30 -10.81%
EY 8.93 10.89 9.90 8.90 6.03 6.71 7.52 12.12%
DY 2.28 2.46 3.02 4.12 3.47 3.70 3.55 -25.54%
P/NAPS 0.79 0.81 0.68 0.56 0.85 0.84 0.93 -10.29%

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