[WCT] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 20.5%
YoY- -20.31%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 2,258,852 1,972,274 1,905,876 1,779,647 1,724,290 1,921,524 1,933,604 10.95%
PBT 268,796 241,104 230,649 160,519 130,340 141,340 122,000 69.56%
Tax -89,108 -81,594 -78,732 -69,650 -55,126 -55,821 -56,831 35.07%
NP 179,688 159,510 151,917 90,869 75,214 85,519 65,169 96.99%
-
NP to SH 182,223 159,927 154,622 98,857 82,039 92,393 68,375 92.56%
-
Tax Rate 33.15% 33.84% 34.13% 43.39% 42.29% 39.49% 46.58% -
Total Cost 2,079,164 1,812,764 1,753,959 1,688,778 1,649,076 1,836,005 1,868,435 7.40%
-
Net Worth 3,120,250 3,142,059 3,141,868 3,087,349 2,993,481 2,769,196 2,744,539 8.95%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 42,457 42,457 42,457 - - 15,665 - -
Div Payout % 23.30% 26.55% 27.46% - - 16.95% - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 3,120,250 3,142,059 3,141,868 3,087,349 2,993,481 2,769,196 2,744,539 8.95%
NOSH 1,415,581 1,415,581 1,415,581 1,416,215 1,385,871 1,253,030 1,253,214 8.48%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 7.95% 8.09% 7.97% 5.11% 4.36% 4.45% 3.37% -
ROE 5.84% 5.09% 4.92% 3.20% 2.74% 3.34% 2.49% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 160.71 139.35 134.67 125.66 124.42 153.35 154.29 2.76%
EPS 12.96 11.30 10.93 6.98 5.92 7.37 5.46 78.22%
DPS 3.00 3.00 3.00 0.00 0.00 1.25 0.00 -
NAPS 2.22 2.22 2.22 2.18 2.16 2.21 2.19 0.91%
Adjusted Per Share Value based on latest NOSH - 1,416,215
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 144.82 126.44 122.19 114.09 110.54 123.19 123.96 10.95%
EPS 11.68 10.25 9.91 6.34 5.26 5.92 4.38 92.64%
DPS 2.72 2.72 2.72 0.00 0.00 1.00 0.00 -
NAPS 2.0004 2.0144 2.0143 1.9793 1.9191 1.7753 1.7595 8.95%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.81 1.31 1.62 1.75 2.06 1.93 1.73 -
P/RPS 0.50 0.94 1.20 1.39 1.66 1.26 1.12 -41.67%
P/EPS 6.25 11.59 14.83 25.07 34.80 26.17 31.71 -66.23%
EY 16.01 8.63 6.74 3.99 2.87 3.82 3.15 196.49%
DY 3.70 2.29 1.85 0.00 0.00 0.65 0.00 -
P/NAPS 0.36 0.59 0.73 0.80 0.95 0.87 0.79 -40.86%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 23/05/18 26/02/18 22/11/17 24/08/17 29/05/17 23/02/17 -
Price 0.92 0.795 1.58 1.65 1.85 2.14 1.91 -
P/RPS 0.57 0.57 1.17 1.31 1.49 1.40 1.24 -40.52%
P/EPS 7.10 7.04 14.46 23.64 31.25 29.02 35.01 -65.58%
EY 14.09 14.21 6.91 4.23 3.20 3.45 2.86 190.37%
DY 3.26 3.77 1.90 0.00 0.00 0.58 0.00 -
P/NAPS 0.41 0.36 0.71 0.76 0.86 0.97 0.87 -39.52%

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