[WCT] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -9.0%
YoY- -58.81%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,567,458 1,546,622 1,662,222 1,602,781 1,550,183 1,631,227 1,654,951 -3.56%
PBT 133,770 135,446 149,454 200,016 227,537 245,641 254,243 -34.90%
Tax -30,153 -21,727 -28,483 -40,234 -53,525 -57,174 -64,492 -39.84%
NP 103,617 113,719 120,971 159,782 174,012 188,467 189,751 -33.26%
-
NP to SH 112,793 116,035 122,918 156,603 172,083 194,463 197,548 -31.24%
-
Tax Rate 22.54% 16.04% 19.06% 20.12% 23.52% 23.28% 25.37% -
Total Cost 1,463,841 1,432,903 1,541,251 1,442,999 1,376,171 1,442,760 1,465,200 -0.06%
-
Net Worth 2,278,156 2,268,010 2,181,397 2,235,884 2,239,200 2,239,750 2,206,301 2.16%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 52,657 67,788 67,788 74,055 74,055 73,719 73,719 -20.14%
Div Payout % 46.68% 58.42% 55.15% 47.29% 43.03% 37.91% 37.32% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,278,156 2,268,010 2,181,397 2,235,884 2,239,200 2,239,750 2,206,301 2.16%
NOSH 1,074,602 1,074,886 1,090,698 1,090,675 1,092,292 1,092,561 1,092,228 -1.08%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.61% 7.35% 7.28% 9.97% 11.23% 11.55% 11.47% -
ROE 4.95% 5.12% 5.63% 7.00% 7.69% 8.68% 8.95% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 145.86 143.89 152.40 146.95 141.92 149.30 151.52 -2.51%
EPS 10.50 10.80 11.27 14.36 15.75 17.80 18.09 -30.48%
DPS 4.86 6.21 6.21 6.78 6.78 6.75 6.75 -19.71%
NAPS 2.12 2.11 2.00 2.05 2.05 2.05 2.02 3.28%
Adjusted Per Share Value based on latest NOSH - 1,090,675
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 100.49 99.15 106.57 102.75 99.38 104.58 106.10 -3.56%
EPS 7.23 7.44 7.88 10.04 11.03 12.47 12.66 -31.23%
DPS 3.38 4.35 4.35 4.75 4.75 4.73 4.73 -20.12%
NAPS 1.4605 1.454 1.3985 1.4334 1.4356 1.4359 1.4145 2.16%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.42 1.54 1.59 2.16 2.18 2.17 2.05 -
P/RPS 0.97 1.07 1.04 1.47 1.54 1.45 1.35 -19.82%
P/EPS 13.53 14.27 14.11 15.04 13.84 12.19 11.33 12.59%
EY 7.39 7.01 7.09 6.65 7.23 8.20 8.82 -11.15%
DY 3.42 4.03 3.91 3.14 3.11 3.11 3.29 2.62%
P/NAPS 0.67 0.73 0.80 1.05 1.06 1.06 1.01 -23.99%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 25/05/15 25/02/15 24/11/14 21/08/14 22/05/14 25/02/14 -
Price 1.18 1.79 1.68 1.91 2.28 2.22 2.18 -
P/RPS 0.81 1.24 1.10 1.30 1.61 1.49 1.44 -31.92%
P/EPS 11.24 16.58 14.91 13.30 14.47 12.47 12.05 -4.54%
EY 8.90 6.03 6.71 7.52 6.91 8.02 8.30 4.77%
DY 4.12 3.47 3.70 3.55 2.97 3.04 3.10 20.94%
P/NAPS 0.56 0.85 0.84 0.93 1.11 1.08 1.08 -35.53%

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