[WCT] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -33.29%
YoY- -27.71%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 2,070,933 2,088,440 2,308,234 2,333,376 2,174,867 2,258,852 1,972,274 3.30%
PBT 110,832 131,528 159,523 154,816 235,068 268,796 241,104 -40.40%
Tax -91,770 -101,064 -108,867 -104,680 -72,916 -89,108 -81,594 8.14%
NP 19,062 30,464 50,656 50,136 162,152 179,688 159,510 -75.70%
-
NP to SH 79,837 92,639 113,719 111,781 167,563 182,223 159,927 -37.04%
-
Tax Rate 82.80% 76.84% 68.25% 67.62% 31.02% 33.15% 33.84% -
Total Cost 2,051,871 2,057,976 2,257,578 2,283,240 2,012,715 2,079,164 1,812,764 8.60%
-
Net Worth 3,242,496 3,170,011 3,133,955 3,106,332 3,098,576 3,120,250 3,142,059 2.11%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 23,608 23,608 23,608 23,608 42,457 42,457 42,457 -32.35%
Div Payout % 29.57% 25.48% 20.76% 21.12% 25.34% 23.30% 26.55% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 3,242,496 3,170,011 3,133,955 3,106,332 3,098,576 3,120,250 3,142,059 2.11%
NOSH 1,418,112 1,417,359 1,416,419 1,416,403 1,416,392 1,415,581 1,415,581 0.11%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 0.92% 1.46% 2.19% 2.15% 7.46% 7.95% 8.09% -
ROE 2.46% 2.92% 3.63% 3.60% 5.41% 5.84% 5.09% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 146.90 150.21 167.19 169.01 157.22 160.71 139.35 3.57%
EPS 5.66 6.66 8.24 8.10 12.11 12.96 11.30 -36.90%
DPS 1.67 1.71 1.71 1.71 3.07 3.00 3.00 -32.30%
NAPS 2.30 2.28 2.27 2.25 2.24 2.22 2.22 2.38%
Adjusted Per Share Value based on latest NOSH - 1,416,403
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 132.77 133.89 147.98 149.59 139.43 144.82 126.44 3.30%
EPS 5.12 5.94 7.29 7.17 10.74 11.68 10.25 -37.01%
DPS 1.51 1.51 1.51 1.51 2.72 2.72 2.72 -32.42%
NAPS 2.0788 2.0323 2.0092 1.9915 1.9865 2.0004 2.0144 2.11%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.90 1.06 0.83 0.675 0.89 0.81 1.31 -
P/RPS 0.61 0.71 0.50 0.40 0.57 0.50 0.94 -25.02%
P/EPS 15.89 15.91 10.08 8.34 7.35 6.25 11.59 23.38%
EY 6.29 6.29 9.92 11.99 13.61 16.01 8.63 -18.99%
DY 1.86 1.61 2.06 2.53 3.45 3.70 2.29 -12.93%
P/NAPS 0.39 0.46 0.37 0.30 0.40 0.36 0.59 -24.09%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 27/08/19 27/05/19 28/02/19 26/11/18 27/08/18 23/05/18 -
Price 0.90 0.99 0.91 0.845 0.815 0.92 0.795 -
P/RPS 0.61 0.66 0.54 0.50 0.52 0.57 0.57 4.62%
P/EPS 15.89 14.86 11.05 10.44 6.73 7.10 7.04 71.98%
EY 6.29 6.73 9.05 9.58 14.86 14.09 14.21 -41.88%
DY 1.86 1.73 1.88 2.02 3.77 3.26 3.77 -37.53%
P/NAPS 0.39 0.43 0.40 0.38 0.36 0.41 0.36 5.47%

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