[WCT] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 0.26%
YoY- 121.8%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,550,183 1,631,227 1,654,951 1,772,142 1,795,433 1,709,729 1,560,354 -0.43%
PBT 227,537 245,641 254,243 448,664 444,356 428,693 414,944 -33.07%
Tax -53,525 -57,174 -64,492 -81,036 -80,077 -80,937 -69,241 -15.81%
NP 174,012 188,467 189,751 367,628 364,279 347,756 345,703 -36.80%
-
NP to SH 172,083 194,463 197,548 380,160 379,188 362,009 358,861 -38.81%
-
Tax Rate 23.52% 23.28% 25.37% 18.06% 18.02% 18.88% 16.69% -
Total Cost 1,376,171 1,442,760 1,465,200 1,404,514 1,431,154 1,361,973 1,214,651 8.70%
-
Net Worth 2,239,200 2,239,750 2,206,301 2,142,985 2,129,520 1,971,131 1,812,078 15.19%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 74,055 73,719 73,719 69,055 69,055 61,692 61,692 12.98%
Div Payout % 43.03% 37.91% 37.32% 18.16% 18.21% 17.04% 17.19% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,239,200 2,239,750 2,206,301 2,142,985 2,129,520 1,971,131 1,812,078 15.19%
NOSH 1,092,292 1,092,561 1,092,228 1,093,359 1,092,061 1,016,047 948,732 9.87%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 11.23% 11.55% 11.47% 20.74% 20.29% 20.34% 22.16% -
ROE 7.69% 8.68% 8.95% 17.74% 17.81% 18.37% 19.80% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 141.92 149.30 151.52 162.08 164.41 168.27 164.47 -9.38%
EPS 15.75 17.80 18.09 34.77 34.72 35.63 37.83 -44.33%
DPS 6.78 6.75 6.75 6.32 6.32 6.07 6.50 2.85%
NAPS 2.05 2.05 2.02 1.96 1.95 1.94 1.91 4.84%
Adjusted Per Share Value based on latest NOSH - 1,093,359
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 99.38 104.58 106.10 113.61 115.11 109.61 100.03 -0.43%
EPS 11.03 12.47 12.66 24.37 24.31 23.21 23.01 -38.83%
DPS 4.75 4.73 4.73 4.43 4.43 3.96 3.96 12.93%
NAPS 1.4356 1.4359 1.4145 1.3739 1.3652 1.2637 1.1617 15.20%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.18 2.17 2.05 2.45 2.49 2.38 2.35 -
P/RPS 1.54 1.45 1.35 1.51 1.51 1.41 1.43 5.07%
P/EPS 13.84 12.19 11.33 7.05 7.17 6.68 6.21 70.87%
EY 7.23 8.20 8.82 14.19 13.94 14.97 16.10 -41.44%
DY 3.11 3.11 3.29 2.58 2.54 2.55 2.77 8.04%
P/NAPS 1.06 1.06 1.01 1.25 1.28 1.23 1.23 -9.46%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 22/05/14 25/02/14 21/11/13 22/08/13 22/05/13 25/02/13 -
Price 2.28 2.22 2.18 2.39 2.37 2.64 2.20 -
P/RPS 1.61 1.49 1.44 1.47 1.44 1.57 1.34 13.05%
P/EPS 14.47 12.47 12.05 6.87 6.83 7.41 5.82 83.83%
EY 6.91 8.02 8.30 14.55 14.65 13.50 17.19 -45.62%
DY 2.97 3.04 3.10 2.64 2.67 2.30 2.96 0.22%
P/NAPS 1.11 1.08 1.08 1.22 1.22 1.36 1.15 -2.33%

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