[WCT] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -10.17%
YoY- -29.0%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,768,640 1,973,916 1,527,645 1,786,400 1,855,960 1,573,576 1,404,698 3.91%
PBT 198,869 147,510 249,953 179,464 251,766 206,806 204,468 -0.46%
Tax -75,225 -58,133 -52,740 -38,234 -70,578 -54,852 -46,365 8.39%
NP 123,644 89,377 197,213 141,229 181,188 151,954 158,102 -4.01%
-
NP to SH 127,130 86,488 200,245 133,658 188,252 159,853 152,638 -2.99%
-
Tax Rate 37.83% 39.41% 21.10% 21.30% 28.03% 26.52% 22.68% -
Total Cost 1,644,996 1,884,538 1,330,432 1,645,170 1,674,772 1,421,621 1,246,596 4.72%
-
Net Worth 2,952,537 2,666,575 2,489,981 2,238,564 2,091,689 1,548,818 1,417,969 12.98%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - 32,601 51,395 49,802 40,974 53,407 -
Div Payout % - - 16.28% 38.45% 26.46% 25.63% 34.99% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 2,952,537 2,666,575 2,489,981 2,238,564 2,091,689 1,548,818 1,417,969 12.98%
NOSH 1,354,375 1,240,267 1,121,613 1,091,982 1,067,188 819,480 801,112 9.13%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.99% 4.53% 12.91% 7.91% 9.76% 9.66% 11.26% -
ROE 4.31% 3.24% 8.04% 5.97% 9.00% 10.32% 10.76% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 130.59 159.15 136.20 163.59 173.91 192.02 175.34 -4.78%
EPS 9.39 6.97 17.85 12.24 17.64 19.51 19.05 -11.11%
DPS 0.00 0.00 2.91 4.71 4.67 5.00 6.67 -
NAPS 2.18 2.15 2.22 2.05 1.96 1.89 1.77 3.53%
Adjusted Per Share Value based on latest NOSH - 1,090,675
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 113.39 126.55 97.94 114.53 118.99 100.88 90.06 3.91%
EPS 8.15 5.54 12.84 8.57 12.07 10.25 9.79 -3.00%
DPS 0.00 0.00 2.09 3.30 3.19 2.63 3.42 -
NAPS 1.8929 1.7095 1.5963 1.4351 1.341 0.993 0.9091 12.98%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.75 1.61 1.37 2.16 2.45 2.70 2.00 -
P/RPS 1.34 1.01 1.01 1.32 1.41 1.41 1.14 2.72%
P/EPS 18.64 23.09 7.67 17.65 13.89 13.84 10.50 10.02%
EY 5.36 4.33 13.03 5.67 7.20 7.22 9.53 -9.13%
DY 0.00 0.00 2.12 2.18 1.90 1.85 3.33 -
P/NAPS 0.80 0.75 0.62 1.05 1.25 1.43 1.13 -5.58%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 21/11/16 24/11/15 24/11/14 21/11/13 21/11/12 17/11/11 -
Price 1.65 1.93 1.51 1.91 2.39 2.71 2.38 -
P/RPS 1.26 1.21 1.11 1.17 1.37 1.41 1.36 -1.26%
P/EPS 17.58 27.68 8.46 15.60 13.55 13.89 12.49 5.85%
EY 5.69 3.61 11.82 6.41 7.38 7.20 8.01 -5.53%
DY 0.00 0.00 1.92 2.46 1.95 1.85 2.80 -
P/NAPS 0.76 0.90 0.68 0.93 1.22 1.43 1.34 -9.01%

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