[WCEHB] YoY Cumulative Quarter Result on 31-Oct-2012 [#3]

Stock
[WCEHB] WCE HOLDINGS BERHAD
Announcement Date
28-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- -270.85%
YoY- -305.37%
Quarter Report
Latest QR
Upcoming QR
WCEHB's Result
WCEHB's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 7,042 0 10,319 13,493 14,809 20,516 31,388 -25.10%
PBT 64,482 0 -10,857 -9,176 5,636 -20,064 -29,148 -
Tax -1,765 0 -447 -795 -336 -3,816 -80 81.92%
NP 62,717 0 -11,304 -9,971 5,300 -23,880 -29,228 -
-
NP to SH 62,401 0 -11,594 -10,291 5,011 -24,056 -28,585 -
-
Tax Rate 2.74% - - - 5.96% - - -
Total Cost -55,675 0 21,623 23,464 9,509 44,396 60,616 -
-
Net Worth 653,182 0 148,139 113,972 98,616 66,130 92,736 45.87%
Dividend
31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 653,182 0 148,139 113,972 98,616 66,130 92,736 45.87%
NOSH 1,002,736 573,960 573,960 514,550 501,100 471,686 470,745 15.75%
Ratio Analysis
31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 890.61% 0.00% -109.55% -73.90% 35.79% -116.40% -93.12% -
ROE 9.55% 0.00% -7.83% -9.03% 5.08% -36.38% -30.82% -
Per Share
31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 0.70 0.00 1.80 2.62 2.96 4.35 6.67 -35.34%
EPS 8.20 0.00 -2.02 -2.00 1.00 5.10 6.00 6.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6514 0.00 0.2581 0.2215 0.1968 0.1402 0.197 26.02%
Adjusted Per Share Value based on latest NOSH - 536,857
31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 0.23 0.00 0.34 0.44 0.49 0.68 1.03 -25.17%
EPS 2.05 0.00 -0.38 -0.34 0.17 -0.79 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2151 0.00 0.0488 0.0375 0.0325 0.0218 0.0305 45.91%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 1.00 1.22 1.24 1.05 1.03 0.98 0.29 -
P/RPS 142.39 0.00 68.97 40.04 34.85 22.53 4.35 96.35%
P/EPS 16.07 0.00 -61.39 -52.50 103.00 -19.22 -4.78 -
EY 6.22 0.00 -1.63 -1.90 0.97 -5.20 -20.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.00 4.80 4.74 5.23 6.99 1.47 0.90%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 25/02/15 - 31/12/13 28/12/12 29/12/11 30/12/10 14/12/09 -
Price 1.11 0.00 1.22 1.07 1.19 1.33 0.34 -
P/RPS 158.06 0.00 67.86 40.80 40.27 30.58 5.10 94.29%
P/EPS 17.84 0.00 -60.40 -53.50 119.00 -26.08 -5.60 -
EY 5.61 0.00 -1.66 -1.87 0.84 -3.83 -17.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.00 4.73 4.83 6.05 9.49 1.73 -0.33%

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