[WCT] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 45.53%
YoY- 184.1%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,765,632 1,902,334 2,102,411 2,056,928 2,038,606 1,913,052 1,752,614 0.49%
PBT 118,110 98,270 139,726 256,297 204,127 227,718 277,861 -43.55%
Tax -30,433 35,043 31,548 -59,508 -55,597 -122,058 -137,843 -63.57%
NP 87,677 133,313 171,274 196,789 148,530 105,660 140,018 -26.87%
-
NP to SH 43,432 88,912 127,158 152,542 104,816 62,453 97,295 -41.67%
-
Tax Rate 25.77% -35.66% -22.58% 23.22% 27.24% 53.60% 49.61% -
Total Cost 1,677,955 1,769,021 1,931,137 1,860,139 1,890,076 1,807,392 1,612,596 2.69%
-
Net Worth 3,160,436 3,132,091 3,132,091 3,132,091 3,103,746 3,018,712 2,990,367 3.76%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 7,086 7,086 7,086 7,086 7,086 7,086 7,086 0.00%
Div Payout % 16.32% 7.97% 5.57% 4.65% 6.76% 11.35% 7.28% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 3,160,436 3,132,091 3,132,091 3,132,091 3,103,746 3,018,712 2,990,367 3.76%
NOSH 1,418,150 1,418,150 1,418,150 1,418,150 1,418,150 1,418,150 1,418,150 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.97% 7.01% 8.15% 9.57% 7.29% 5.52% 7.99% -
ROE 1.37% 2.84% 4.06% 4.87% 3.38% 2.07% 3.25% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 124.58 134.23 148.35 145.14 143.84 134.98 123.66 0.49%
EPS 3.06 6.27 8.97 10.76 7.40 4.41 6.87 -41.76%
DPS 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.00%
NAPS 2.23 2.21 2.21 2.21 2.19 2.13 2.11 3.76%
Adjusted Per Share Value based on latest NOSH - 1,418,150
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 113.20 121.96 134.79 131.87 130.70 122.65 112.36 0.49%
EPS 2.78 5.70 8.15 9.78 6.72 4.00 6.24 -41.75%
DPS 0.45 0.45 0.45 0.45 0.45 0.45 0.45 0.00%
NAPS 2.0262 2.008 2.008 2.008 1.9898 1.9353 1.9171 3.76%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.41 0.425 0.40 0.41 0.45 0.58 0.51 -
P/RPS 0.33 0.32 0.27 0.28 0.31 0.43 0.41 -13.50%
P/EPS 13.38 6.77 4.46 3.81 6.08 13.16 7.43 48.17%
EY 7.47 14.76 22.43 26.25 16.44 7.60 13.46 -32.53%
DY 1.22 1.18 1.25 1.22 1.11 0.86 0.98 15.77%
P/NAPS 0.18 0.19 0.18 0.19 0.21 0.27 0.24 -17.49%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 25/05/23 27/02/23 29/11/22 30/08/22 26/05/22 24/02/22 -
Price 0.515 0.415 0.455 0.43 0.43 0.515 0.50 -
P/RPS 0.41 0.31 0.31 0.30 0.30 0.38 0.40 1.66%
P/EPS 16.81 6.62 5.07 4.00 5.81 11.69 7.28 74.96%
EY 5.95 15.12 19.72 25.03 17.20 8.56 13.73 -42.82%
DY 0.97 1.20 1.10 1.16 1.16 0.97 1.00 -2.01%
P/NAPS 0.23 0.19 0.21 0.19 0.20 0.24 0.24 -2.80%

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