[WCT] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 133.68%
YoY- 49.82%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,595,471 1,326,480 1,480,437 1,145,734 1,339,800 1,391,970 1,180,182 5.15%
PBT 153,571 149,152 110,633 187,465 134,598 188,825 155,105 -0.16%
Tax -50,603 -56,419 -43,600 -39,555 -28,676 -52,934 -41,139 3.50%
NP 102,968 92,733 67,033 147,910 105,922 135,891 113,966 -1.67%
-
NP to SH 108,289 95,348 64,866 150,184 100,244 141,189 119,890 -1.68%
-
Tax Rate 32.95% 37.83% 39.41% 21.10% 21.30% 28.03% 26.52% -
Total Cost 1,492,503 1,233,747 1,413,404 997,824 1,233,878 1,256,079 1,066,216 5.76%
-
Net Worth 3,098,576 2,952,537 2,666,575 2,489,981 2,238,564 2,091,689 1,548,818 12.24%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - 24,451 38,546 37,351 30,730 -
Div Payout % - - - 16.28% 38.45% 26.46% 25.63% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 3,098,576 2,952,537 2,666,575 2,489,981 2,238,564 2,091,689 1,548,818 12.24%
NOSH 1,416,392 1,354,375 1,240,267 1,121,613 1,091,982 1,067,188 819,480 9.54%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 6.45% 6.99% 4.53% 12.91% 7.91% 9.76% 9.66% -
ROE 3.49% 3.23% 2.43% 6.03% 4.48% 6.75% 7.74% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 115.34 97.94 119.36 102.15 122.69 130.43 144.02 -3.63%
EPS 7.73 7.04 5.23 13.39 9.18 13.23 14.63 -10.08%
DPS 0.00 0.00 0.00 2.18 3.53 3.50 3.75 -
NAPS 2.24 2.18 2.15 2.22 2.05 1.96 1.89 2.87%
Adjusted Per Share Value based on latest NOSH - 1,156,312
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 106.50 88.54 98.82 76.48 89.43 92.91 78.78 5.15%
EPS 7.23 6.36 4.33 10.02 6.69 9.42 8.00 -1.67%
DPS 0.00 0.00 0.00 1.63 2.57 2.49 2.05 -
NAPS 2.0683 1.9708 1.7799 1.662 1.4942 1.3962 1.0338 12.24%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.89 1.75 1.61 1.37 2.16 2.45 2.70 -
P/RPS 0.77 1.79 1.35 1.34 1.76 1.88 1.87 -13.74%
P/EPS 11.37 24.86 30.78 10.23 23.53 18.52 18.46 -7.75%
EY 8.80 4.02 3.25 9.77 4.25 5.40 5.42 8.40%
DY 0.00 0.00 0.00 1.59 1.63 1.43 1.39 -
P/NAPS 0.40 0.80 0.75 0.62 1.05 1.25 1.43 -19.12%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 22/11/17 21/11/16 24/11/15 24/11/14 21/11/13 21/11/12 -
Price 0.815 1.65 1.93 1.51 1.91 2.39 2.71 -
P/RPS 0.71 1.68 1.62 1.48 1.56 1.83 1.88 -14.97%
P/EPS 10.41 23.44 36.90 11.28 20.81 18.07 18.52 -9.15%
EY 9.61 4.27 2.71 8.87 4.81 5.54 5.40 10.07%
DY 0.00 0.00 0.00 1.44 1.85 1.46 1.38 -
P/NAPS 0.36 0.76 0.90 0.68 0.93 1.22 1.43 -20.52%

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