[WCEHB] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[WCEHB] WCE HOLDINGS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WCEHB's Result
WCEHB's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 CAGR
Revenue 583,920 374,001 7,042 0 10,319 13,493 14,809 103.47%
PBT 27,076 26,982 64,482 0 -10,857 -9,176 5,636 35.44%
Tax -2,961 -1,310 -1,765 0 -447 -795 -336 52.30%
NP 24,115 25,672 62,717 0 -11,304 -9,971 5,300 34.03%
-
NP to SH 23,029 25,015 62,401 0 -11,594 -10,291 5,011 34.29%
-
Tax Rate 10.94% 4.86% 2.74% - - - 5.96% -
Total Cost 559,805 348,329 -55,675 0 21,623 23,464 9,509 119.87%
-
Net Worth 673,036 648,068 653,182 0 148,139 113,972 98,616 44.96%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 673,036 648,068 653,182 0 148,139 113,972 98,616 44.96%
NOSH 1,002,736 1,002,736 1,002,736 573,960 573,960 514,550 501,100 14.35%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 4.13% 6.86% 890.61% 0.00% -109.55% -73.90% 35.79% -
ROE 3.42% 3.86% 9.55% 0.00% -7.83% -9.03% 5.08% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 CAGR
RPS 58.23 37.30 0.70 0.00 1.80 2.62 2.96 77.88%
EPS 2.30 2.49 8.20 0.00 -2.02 -2.00 1.00 17.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6712 0.6463 0.6514 0.00 0.2581 0.2215 0.1968 26.76%
Adjusted Per Share Value based on latest NOSH - 575,161
31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 CAGR
RPS 19.23 12.32 0.23 0.00 0.34 0.44 0.49 103.29%
EPS 0.76 0.82 2.05 0.00 -0.38 -0.34 0.17 33.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2216 0.2134 0.2151 0.00 0.0488 0.0375 0.0325 44.93%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 -
Price 0.905 1.00 1.00 1.22 1.24 1.05 1.03 -
P/RPS 1.55 2.68 142.39 0.00 68.97 40.04 34.85 -45.21%
P/EPS 39.41 40.09 16.07 0.00 -61.39 -52.50 103.00 -16.95%
EY 2.54 2.49 6.22 0.00 -1.63 -1.90 0.97 20.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.55 1.54 0.00 4.80 4.74 5.23 -23.03%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 CAGR
Date 20/02/17 24/02/16 25/02/15 - 31/12/13 28/12/12 29/12/11 -
Price 1.28 0.92 1.11 0.00 1.22 1.07 1.19 -
P/RPS 2.20 2.47 158.06 0.00 67.86 40.80 40.27 -42.99%
P/EPS 55.73 36.88 17.84 0.00 -60.40 -53.50 119.00 -13.64%
EY 1.79 2.71 5.61 0.00 -1.66 -1.87 0.84 15.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.42 1.70 0.00 4.73 4.83 6.05 -19.98%

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