[WCT] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 93.5%
YoY- -13.61%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,209,692 856,716 1,066,030 773,930 868,694 973,462 738,383 8.57%
PBT 121,474 83,327 74,987 86,541 102,225 128,931 99,519 3.37%
Tax -41,494 -31,118 -32,823 -24,296 -22,626 -33,593 -22,757 10.52%
NP 79,980 52,209 42,164 62,245 79,599 95,338 76,762 0.68%
-
NP to SH 82,162 54,561 40,897 64,270 74,395 99,860 79,533 0.54%
-
Tax Rate 34.16% 37.34% 43.77% 28.07% 22.13% 26.06% 22.87% -
Total Cost 1,129,712 804,507 1,023,866 711,685 789,095 878,124 661,621 9.32%
-
Net Worth 3,120,250 2,853,553 2,619,384 2,282,284 2,236,213 2,056,251 1,546,474 12.40%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - 23,468 38,506 36,907 30,684 -
Div Payout % - - - 36.52% 51.76% 36.96% 38.58% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 3,120,250 2,853,553 2,619,384 2,282,284 2,236,213 2,056,251 1,546,474 12.40%
NOSH 1,415,581 1,321,089 1,235,558 1,076,549 1,090,835 1,054,487 818,240 9.56%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.61% 6.09% 3.96% 8.04% 9.16% 9.79% 10.40% -
ROE 2.63% 1.91% 1.56% 2.82% 3.33% 4.86% 5.14% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 86.07 64.85 86.28 71.89 79.64 92.32 90.24 -0.78%
EPS 5.83 4.13 3.31 5.97 6.82 9.47 9.72 -8.16%
DPS 0.00 0.00 0.00 2.18 3.53 3.50 3.75 -
NAPS 2.22 2.16 2.12 2.12 2.05 1.95 1.89 2.71%
Adjusted Per Share Value based on latest NOSH - 1,074,602
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 77.55 54.92 68.34 49.62 55.69 62.41 47.34 8.56%
EPS 5.27 3.50 2.62 4.12 4.77 6.40 5.10 0.54%
DPS 0.00 0.00 0.00 1.50 2.47 2.37 1.97 -
NAPS 2.0004 1.8294 1.6793 1.4632 1.4336 1.3183 0.9914 12.40%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.81 2.06 1.50 1.42 2.18 2.49 2.40 -
P/RPS 0.94 3.18 1.74 1.98 2.74 2.70 2.66 -15.91%
P/EPS 13.86 49.88 45.32 23.79 31.96 26.29 24.69 -9.17%
EY 7.22 2.00 2.21 4.20 3.13 3.80 4.05 10.11%
DY 0.00 0.00 0.00 1.54 1.62 1.41 1.56 -
P/NAPS 0.36 0.95 0.71 0.67 1.06 1.28 1.27 -18.94%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 24/08/17 23/08/16 20/08/15 21/08/14 22/08/13 15/08/12 -
Price 0.92 1.85 1.59 1.18 2.28 2.37 2.48 -
P/RPS 1.07 2.85 1.84 1.64 2.86 2.57 2.75 -14.55%
P/EPS 15.74 44.79 48.04 19.77 33.43 25.03 25.51 -7.72%
EY 6.35 2.23 2.08 5.06 2.99 4.00 3.92 8.36%
DY 0.00 0.00 0.00 1.85 1.55 1.48 1.51 -
P/NAPS 0.41 0.86 0.75 0.56 1.11 1.22 1.31 -17.59%

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