[WCT] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -5.74%
YoY- 17.77%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,973,916 1,527,645 1,786,400 1,855,960 1,573,576 1,404,698 1,694,436 2.57%
PBT 147,510 249,953 179,464 251,766 206,806 204,468 220,761 -6.49%
Tax -58,133 -52,740 -38,234 -70,578 -54,852 -46,365 -48,640 3.01%
NP 89,377 197,213 141,229 181,188 151,954 158,102 172,121 -10.33%
-
NP to SH 86,488 200,245 133,658 188,252 159,853 152,638 132,352 -6.83%
-
Tax Rate 39.41% 21.10% 21.30% 28.03% 26.52% 22.68% 22.03% -
Total Cost 1,884,538 1,330,432 1,645,170 1,674,772 1,421,621 1,246,596 1,522,314 3.61%
-
Net Worth 2,666,575 2,489,981 2,238,564 2,091,689 1,548,818 1,417,969 1,220,136 13.90%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 32,601 51,395 49,802 40,974 53,407 52,478 -
Div Payout % - 16.28% 38.45% 26.46% 25.63% 34.99% 39.65% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,666,575 2,489,981 2,238,564 2,091,689 1,548,818 1,417,969 1,220,136 13.90%
NOSH 1,240,267 1,121,613 1,091,982 1,067,188 819,480 801,112 787,184 7.86%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.53% 12.91% 7.91% 9.76% 9.66% 11.26% 10.16% -
ROE 3.24% 8.04% 5.97% 9.00% 10.32% 10.76% 10.85% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 159.15 136.20 163.59 173.91 192.02 175.34 215.25 -4.90%
EPS 6.97 17.85 12.24 17.64 19.51 19.05 16.81 -13.63%
DPS 0.00 2.91 4.71 4.67 5.00 6.67 6.67 -
NAPS 2.15 2.22 2.05 1.96 1.89 1.77 1.55 5.59%
Adjusted Per Share Value based on latest NOSH - 1,093,359
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 126.55 97.94 114.53 118.99 100.88 90.06 108.63 2.57%
EPS 5.54 12.84 8.57 12.07 10.25 9.79 8.49 -6.86%
DPS 0.00 2.09 3.30 3.19 2.63 3.42 3.36 -
NAPS 1.7095 1.5963 1.4351 1.341 0.993 0.9091 0.7822 13.90%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.61 1.37 2.16 2.45 2.70 2.00 3.05 -
P/RPS 1.01 1.01 1.32 1.41 1.41 1.14 1.42 -5.51%
P/EPS 23.09 7.67 17.65 13.89 13.84 10.50 18.14 4.09%
EY 4.33 13.03 5.67 7.20 7.22 9.53 5.51 -3.93%
DY 0.00 2.12 2.18 1.90 1.85 3.33 2.19 -
P/NAPS 0.75 0.62 1.05 1.25 1.43 1.13 1.97 -14.85%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 24/11/15 24/11/14 21/11/13 21/11/12 17/11/11 18/11/10 -
Price 1.93 1.51 1.91 2.39 2.71 2.38 3.02 -
P/RPS 1.21 1.11 1.17 1.37 1.41 1.36 1.40 -2.39%
P/EPS 27.68 8.46 15.60 13.55 13.89 12.49 17.96 7.46%
EY 3.61 11.82 6.41 7.38 7.20 8.01 5.57 -6.96%
DY 0.00 1.92 2.46 1.95 1.85 2.80 2.21 -
P/NAPS 0.90 0.68 0.93 1.22 1.43 1.34 1.95 -12.08%

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