[WCEHB] YoY Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[WCEHB] WCE HOLDINGS BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -12.75%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WCEHB's Result
WCEHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 CAGR
Revenue 724,097 778,560 498,668 9,389 0 13,758 17,990 104.36%
PBT 39,038 36,101 35,976 85,976 0 -14,476 -12,234 -
Tax -3,286 -3,948 -1,746 -2,353 0 -596 -1,060 24.46%
NP 35,752 32,153 34,229 83,622 0 -15,072 -13,294 -
-
NP to SH 34,552 30,705 33,353 83,201 0 -15,458 -13,721 -
-
Tax Rate 8.42% 10.94% 4.85% 2.74% - - - -
Total Cost 688,345 746,406 464,438 -74,233 0 28,830 31,285 81.83%
-
Net Worth 711,541 673,036 648,068 653,182 0 148,139 113,972 42.51%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 CAGR
Net Worth 711,541 673,036 648,068 653,182 0 148,139 113,972 42.51%
NOSH 1,002,736 1,002,736 1,002,736 1,002,736 573,960 573,960 514,549 13.77%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 CAGR
NP Margin 4.94% 4.13% 6.86% 890.61% 0.00% -109.55% -73.90% -
ROE 4.86% 4.56% 5.15% 12.74% 0.00% -10.44% -12.04% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 CAGR
RPS 72.21 77.64 49.73 0.94 0.00 2.40 3.50 79.58%
EPS 3.44 3.07 3.32 10.93 0.00 -2.69 -2.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7096 0.6712 0.6463 0.6514 0.00 0.2581 0.2215 25.25%
Adjusted Per Share Value based on latest NOSH - 1,002,736
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 CAGR
RPS 21.95 23.60 15.12 0.28 0.00 0.42 0.55 104.02%
EPS 1.05 0.93 1.01 2.52 0.00 -0.47 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2157 0.204 0.1965 0.198 0.00 0.0449 0.0345 42.55%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 -
Price 1.19 0.905 1.00 1.00 1.22 1.24 1.05 -
P/RPS 1.65 1.17 2.01 106.80 0.00 51.73 30.03 -42.94%
P/EPS 34.54 29.55 30.06 12.05 0.00 -46.04 -39.37 -
EY 2.90 3.38 3.33 8.30 0.00 -2.17 -2.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.35 1.55 1.54 0.00 4.80 4.74 -18.17%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 CAGR
Date 22/02/18 20/02/17 24/02/16 25/02/15 - 31/12/13 28/12/12 -
Price 1.19 1.28 0.92 1.11 0.00 1.22 1.07 -
P/RPS 1.65 1.65 1.85 118.54 0.00 50.89 30.60 -43.15%
P/EPS 34.54 41.80 27.66 13.38 0.00 -45.30 -40.13 -
EY 2.90 2.39 3.62 7.48 0.00 -2.21 -2.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.91 1.42 1.70 0.00 4.73 4.83 -18.47%

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