[WCT] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 3.43%
YoY- 73.09%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 2,333,376 2,174,867 2,258,852 1,972,274 1,905,876 1,779,647 1,724,290 22.27%
PBT 154,816 235,068 268,796 241,104 230,649 160,519 130,340 12.12%
Tax -104,680 -72,916 -89,108 -81,594 -78,732 -69,650 -55,126 53.16%
NP 50,136 162,152 179,688 159,510 151,917 90,869 75,214 -23.63%
-
NP to SH 111,781 167,563 182,223 159,927 154,622 98,857 82,039 22.83%
-
Tax Rate 67.62% 31.02% 33.15% 33.84% 34.13% 43.39% 42.29% -
Total Cost 2,283,240 2,012,715 2,079,164 1,812,764 1,753,959 1,688,778 1,649,076 24.15%
-
Net Worth 3,106,332 3,098,576 3,120,250 3,142,059 3,141,868 3,087,349 2,993,481 2.49%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 23,608 42,457 42,457 42,457 42,457 - - -
Div Payout % 21.12% 25.34% 23.30% 26.55% 27.46% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 3,106,332 3,098,576 3,120,250 3,142,059 3,141,868 3,087,349 2,993,481 2.49%
NOSH 1,416,403 1,416,392 1,415,581 1,415,581 1,415,581 1,416,215 1,385,871 1.45%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.15% 7.46% 7.95% 8.09% 7.97% 5.11% 4.36% -
ROE 3.60% 5.41% 5.84% 5.09% 4.92% 3.20% 2.74% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 169.01 157.22 160.71 139.35 134.67 125.66 124.42 22.58%
EPS 8.10 12.11 12.96 11.30 10.93 6.98 5.92 23.17%
DPS 1.71 3.07 3.00 3.00 3.00 0.00 0.00 -
NAPS 2.25 2.24 2.22 2.22 2.22 2.18 2.16 2.75%
Adjusted Per Share Value based on latest NOSH - 1,415,581
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 149.59 139.43 144.82 126.44 122.19 114.09 110.54 22.27%
EPS 7.17 10.74 11.68 10.25 9.91 6.34 5.26 22.86%
DPS 1.51 2.72 2.72 2.72 2.72 0.00 0.00 -
NAPS 1.9915 1.9865 2.0004 2.0144 2.0143 1.9793 1.9191 2.49%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.675 0.89 0.81 1.31 1.62 1.75 2.06 -
P/RPS 0.40 0.57 0.50 0.94 1.20 1.39 1.66 -61.17%
P/EPS 8.34 7.35 6.25 11.59 14.83 25.07 34.80 -61.31%
EY 11.99 13.61 16.01 8.63 6.74 3.99 2.87 158.71%
DY 2.53 3.45 3.70 2.29 1.85 0.00 0.00 -
P/NAPS 0.30 0.40 0.36 0.59 0.73 0.80 0.95 -53.52%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 26/11/18 27/08/18 23/05/18 26/02/18 22/11/17 24/08/17 -
Price 0.845 0.815 0.92 0.795 1.58 1.65 1.85 -
P/RPS 0.50 0.52 0.57 0.57 1.17 1.31 1.49 -51.61%
P/EPS 10.44 6.73 7.10 7.04 14.46 23.64 31.25 -51.75%
EY 9.58 14.86 14.09 14.21 6.91 4.23 3.20 107.30%
DY 2.02 3.77 3.26 3.77 1.90 0.00 0.00 -
P/NAPS 0.38 0.36 0.41 0.36 0.71 0.76 0.86 -41.90%

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