[WCT] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -51.87%
YoY- 7.86%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,939,856 1,406,484 1,868,884 1,963,780 1,366,280 1,262,456 1,600,480 3.25%
PBT 100,768 170,980 227,012 261,420 206,424 198,192 204,484 -11.11%
Tax -60,288 -37,796 -64,820 -94,092 -47,308 -45,024 -53,372 2.04%
NP 40,480 133,184 162,192 167,328 159,116 153,168 151,112 -19.69%
-
NP to SH 35,304 132,856 160,388 172,728 160,136 149,568 139,792 -20.47%
-
Tax Rate 59.83% 22.11% 28.55% 35.99% 22.92% 22.72% 26.10% -
Total Cost 1,899,376 1,273,300 1,706,692 1,796,452 1,207,164 1,109,288 1,449,368 4.60%
-
Net Worth 2,611,025 2,268,010 2,239,750 1,971,131 1,521,617 1,349,605 1,240,850 13.18%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,611,025 2,268,010 2,239,750 1,971,131 1,521,617 1,349,605 1,240,850 13.18%
NOSH 1,225,833 1,074,886 1,092,561 1,016,047 813,699 793,885 785,348 7.69%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.09% 9.47% 8.68% 8.52% 11.65% 12.13% 9.44% -
ROE 1.35% 5.86% 7.16% 8.76% 10.52% 11.08% 11.27% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 158.25 130.85 171.06 193.28 167.91 159.02 203.79 -4.12%
EPS 2.88 12.36 14.68 17.00 19.68 18.84 17.80 -26.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.11 2.05 1.94 1.87 1.70 1.58 5.09%
Adjusted Per Share Value based on latest NOSH - 1,016,047
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 124.36 90.17 119.81 125.90 87.59 80.94 102.61 3.25%
EPS 2.26 8.52 10.28 11.07 10.27 9.59 8.96 -20.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6739 1.454 1.4359 1.2637 0.9755 0.8652 0.7955 13.18%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.69 1.54 2.17 2.38 2.44 3.04 2.75 -
P/RPS 1.07 1.18 1.27 1.23 1.45 1.91 1.35 -3.79%
P/EPS 58.68 12.46 14.78 14.00 12.40 16.14 15.45 24.88%
EY 1.70 8.03 6.76 7.14 8.07 6.20 6.47 -19.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.73 1.06 1.23 1.30 1.79 1.74 -12.32%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 25/05/15 22/05/14 22/05/13 22/05/12 26/05/11 21/05/10 -
Price 1.69 1.79 2.22 2.64 2.21 3.04 2.57 -
P/RPS 1.07 1.37 1.30 1.37 1.32 1.91 1.26 -2.68%
P/EPS 58.68 14.48 15.12 15.53 11.23 16.14 14.44 26.29%
EY 1.70 6.91 6.61 6.44 8.90 6.20 6.93 -20.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.85 1.08 1.36 1.18 1.79 1.63 -11.36%

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