[WCT] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -18.81%
YoY- -7.14%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,891,536 1,939,856 1,406,484 1,868,884 1,963,780 1,366,280 1,262,456 6.96%
PBT 178,128 100,768 170,980 227,012 261,420 206,424 198,192 -1.76%
Tax -56,248 -60,288 -37,796 -64,820 -94,092 -47,308 -45,024 3.77%
NP 121,880 40,480 133,184 162,192 167,328 159,116 153,168 -3.73%
-
NP to SH 131,376 35,304 132,856 160,388 172,728 160,136 149,568 -2.13%
-
Tax Rate 31.58% 59.83% 22.11% 28.55% 35.99% 22.92% 22.72% -
Total Cost 1,769,656 1,899,376 1,273,300 1,706,692 1,796,452 1,207,164 1,109,288 8.08%
-
Net Worth 2,769,196 2,611,025 2,268,010 2,239,750 1,971,131 1,521,617 1,349,605 12.71%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 2,769,196 2,611,025 2,268,010 2,239,750 1,971,131 1,521,617 1,349,605 12.71%
NOSH 1,253,030 1,225,833 1,074,886 1,092,561 1,016,047 813,699 793,885 7.89%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 6.44% 2.09% 9.47% 8.68% 8.52% 11.65% 12.13% -
ROE 4.74% 1.35% 5.86% 7.16% 8.76% 10.52% 11.08% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 150.96 158.25 130.85 171.06 193.28 167.91 159.02 -0.86%
EPS 10.48 2.88 12.36 14.68 17.00 19.68 18.84 -9.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.13 2.11 2.05 1.94 1.87 1.70 4.46%
Adjusted Per Share Value based on latest NOSH - 1,092,561
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 121.27 124.36 90.17 119.81 125.90 87.59 80.94 6.96%
EPS 8.42 2.26 8.52 10.28 11.07 10.27 9.59 -2.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7753 1.6739 1.454 1.4359 1.2637 0.9755 0.8652 12.71%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.93 1.69 1.54 2.17 2.38 2.44 3.04 -
P/RPS 1.28 1.07 1.18 1.27 1.23 1.45 1.91 -6.44%
P/EPS 18.41 58.68 12.46 14.78 14.00 12.40 16.14 2.21%
EY 5.43 1.70 8.03 6.76 7.14 8.07 6.20 -2.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.79 0.73 1.06 1.23 1.30 1.79 -11.32%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 25/05/16 25/05/15 22/05/14 22/05/13 22/05/12 26/05/11 -
Price 2.14 1.69 1.79 2.22 2.64 2.21 3.04 -
P/RPS 1.42 1.07 1.37 1.30 1.37 1.32 1.91 -4.81%
P/EPS 20.41 58.68 14.48 15.12 15.53 11.23 16.14 3.98%
EY 4.90 1.70 6.91 6.61 6.44 8.90 6.20 -3.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.79 0.85 1.08 1.36 1.18 1.79 -9.69%

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