[WCT] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -3.25%
YoY- -13.61%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 2,419,384 1,713,432 2,132,060 1,547,860 1,737,388 1,946,924 1,476,766 8.57%
PBT 242,948 166,654 149,974 173,082 204,450 257,862 199,038 3.37%
Tax -82,988 -62,236 -65,646 -48,592 -45,252 -67,186 -45,514 10.52%
NP 159,960 104,418 84,328 124,490 159,198 190,676 153,524 0.68%
-
NP to SH 164,324 109,122 81,794 128,540 148,790 199,720 159,066 0.54%
-
Tax Rate 34.16% 37.34% 43.77% 28.07% 22.13% 26.06% 22.87% -
Total Cost 2,259,424 1,609,014 2,047,732 1,423,370 1,578,190 1,756,248 1,323,242 9.32%
-
Net Worth 3,120,250 2,853,553 2,619,384 2,282,284 2,236,213 2,056,251 1,546,474 12.40%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - 46,937 77,013 73,814 61,368 -
Div Payout % - - - 36.52% 51.76% 36.96% 38.58% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 3,120,250 2,853,553 2,619,384 2,282,284 2,236,213 2,056,251 1,546,474 12.40%
NOSH 1,415,581 1,321,089 1,235,558 1,076,549 1,090,835 1,054,487 818,240 9.56%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.61% 6.09% 3.96% 8.04% 9.16% 9.79% 10.40% -
ROE 5.27% 3.82% 3.12% 5.63% 6.65% 9.71% 10.29% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 172.13 129.70 172.56 143.78 159.27 184.63 180.48 -0.78%
EPS 11.66 8.26 6.62 11.94 13.64 18.94 19.44 -8.16%
DPS 0.00 0.00 0.00 4.36 7.06 7.00 7.50 -
NAPS 2.22 2.16 2.12 2.12 2.05 1.95 1.89 2.71%
Adjusted Per Share Value based on latest NOSH - 1,074,602
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 155.11 109.85 136.69 99.23 111.38 124.82 94.68 8.57%
EPS 10.53 7.00 5.24 8.24 9.54 12.80 10.20 0.53%
DPS 0.00 0.00 0.00 3.01 4.94 4.73 3.93 -
NAPS 2.0004 1.8294 1.6793 1.4632 1.4336 1.3183 0.9914 12.40%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.81 2.06 1.50 1.42 2.18 2.49 2.40 -
P/RPS 0.47 1.59 0.87 0.99 1.37 1.35 1.33 -15.91%
P/EPS 6.93 24.94 22.66 11.89 15.98 13.15 12.35 -9.17%
EY 14.43 4.01 4.41 8.41 6.26 7.61 8.10 10.09%
DY 0.00 0.00 0.00 3.07 3.24 2.81 3.13 -
P/NAPS 0.36 0.95 0.71 0.67 1.06 1.28 1.27 -18.94%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 24/08/17 23/08/16 20/08/15 21/08/14 22/08/13 15/08/12 -
Price 0.92 1.85 1.59 1.18 2.28 2.37 2.48 -
P/RPS 0.53 1.43 0.92 0.82 1.43 1.28 1.37 -14.63%
P/EPS 7.87 22.40 24.02 9.88 16.72 12.51 12.76 -7.73%
EY 12.71 4.46 4.16 10.12 5.98 7.99 7.84 8.38%
DY 0.00 0.00 0.00 3.69 3.10 2.95 3.02 -
P/NAPS 0.41 0.86 0.75 0.56 1.11 1.22 1.31 -17.59%

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