[WCT] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -33.3%
YoY- -28.23%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,724,290 1,921,524 1,933,604 2,002,623 1,960,020 1,801,263 1,667,920 2.24%
PBT 130,340 141,340 122,000 185,000 249,648 243,649 261,202 -37.11%
Tax -55,126 -55,821 -56,831 -58,990 -62,842 -59,938 -54,315 0.99%
NP 75,214 85,519 65,169 126,010 186,806 183,711 206,887 -49.09%
-
NP to SH 82,039 92,393 68,375 124,058 186,003 184,988 209,376 -46.48%
-
Tax Rate 42.29% 39.49% 46.58% 31.89% 25.17% 24.60% 20.79% -
Total Cost 1,649,076 1,836,005 1,868,435 1,876,613 1,773,214 1,617,552 1,461,033 8.41%
-
Net Worth 2,993,481 2,769,196 2,744,539 2,684,028 2,645,545 2,611,025 2,389,150 16.23%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 15,665 - 23,891 23,891 47,317 47,317 -
Div Payout % - 16.95% - 19.26% 12.84% 25.58% 22.60% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 2,993,481 2,769,196 2,744,539 2,684,028 2,645,545 2,611,025 2,389,150 16.23%
NOSH 1,385,871 1,253,030 1,253,214 1,248,385 1,247,898 1,225,833 1,194,575 10.41%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.36% 4.45% 3.37% 6.29% 9.53% 10.20% 12.40% -
ROE 2.74% 3.34% 2.49% 4.62% 7.03% 7.08% 8.76% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 124.42 153.35 154.29 160.42 157.07 146.94 139.62 -7.40%
EPS 5.92 7.37 5.46 9.94 14.91 15.09 17.53 -51.53%
DPS 0.00 1.25 0.00 1.91 1.91 3.86 3.96 -
NAPS 2.16 2.21 2.19 2.15 2.12 2.13 2.00 5.26%
Adjusted Per Share Value based on latest NOSH - 1,248,385
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 110.54 123.19 123.96 128.39 125.66 115.48 106.93 2.24%
EPS 5.26 5.92 4.38 7.95 11.92 11.86 13.42 -46.47%
DPS 0.00 1.00 0.00 1.53 1.53 3.03 3.03 -
NAPS 1.9191 1.7753 1.7595 1.7207 1.6961 1.6739 1.5317 16.23%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.06 1.93 1.73 1.61 1.50 1.69 1.61 -
P/RPS 1.66 1.26 1.12 1.00 0.96 1.15 1.15 27.75%
P/EPS 34.80 26.17 31.71 16.20 10.06 11.20 9.19 143.14%
EY 2.87 3.82 3.15 6.17 9.94 8.93 10.89 -58.92%
DY 0.00 0.65 0.00 1.19 1.28 2.28 2.46 -
P/NAPS 0.95 0.87 0.79 0.75 0.71 0.79 0.81 11.22%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 29/05/17 23/02/17 21/11/16 23/08/16 25/05/16 25/02/16 -
Price 1.85 2.14 1.91 1.93 1.59 1.69 1.61 -
P/RPS 1.49 1.40 1.24 1.20 1.01 1.15 1.15 18.86%
P/EPS 31.25 29.02 35.01 19.42 10.67 11.20 9.19 126.29%
EY 3.20 3.45 2.86 5.15 9.37 8.93 10.89 -55.83%
DY 0.00 0.58 0.00 0.99 1.20 2.28 2.46 -
P/NAPS 0.86 0.97 0.87 0.90 0.75 0.79 0.81 4.07%

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