[WCT] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 74.75%
YoY- 46.99%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,161,477 1,333,028 1,595,471 1,326,480 1,480,437 1,145,734 1,339,800 -2.35%
PBT 69,724 109,587 153,571 149,152 110,633 187,465 134,598 -10.37%
Tax -22,709 -37,693 -50,603 -56,419 -43,600 -39,555 -28,676 -3.81%
NP 47,015 71,894 102,968 92,733 67,033 147,910 105,922 -12.65%
-
NP to SH 9,242 76,345 108,289 95,348 64,866 150,184 100,244 -32.76%
-
Tax Rate 32.57% 34.40% 32.95% 37.83% 39.41% 21.10% 21.30% -
Total Cost 1,114,462 1,261,134 1,492,503 1,233,747 1,413,404 997,824 1,233,878 -1.68%
-
Net Worth 3,122,874 3,242,496 3,098,576 2,952,537 2,666,575 2,489,981 2,238,564 5.70%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - 24,451 38,546 -
Div Payout % - - - - - 16.28% 38.45% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 3,122,874 3,242,496 3,098,576 2,952,537 2,666,575 2,489,981 2,238,564 5.70%
NOSH 1,418,150 1,418,112 1,416,392 1,354,375 1,240,267 1,121,613 1,091,982 4.44%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 4.05% 5.39% 6.45% 6.99% 4.53% 12.91% 7.91% -
ROE 0.30% 2.35% 3.49% 3.23% 2.43% 6.03% 4.48% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 82.94 94.56 115.34 97.94 119.36 102.15 122.69 -6.31%
EPS 0.66 5.48 7.73 7.04 5.23 13.39 9.18 -35.49%
DPS 0.00 0.00 0.00 0.00 0.00 2.18 3.53 -
NAPS 2.23 2.30 2.24 2.18 2.15 2.22 2.05 1.41%
Adjusted Per Share Value based on latest NOSH - 1,416,215
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 74.46 85.46 102.29 85.04 94.91 73.45 85.89 -2.34%
EPS 0.59 4.89 6.94 6.11 4.16 9.63 6.43 -32.81%
DPS 0.00 0.00 0.00 0.00 0.00 1.57 2.47 -
NAPS 2.0021 2.0788 1.9865 1.8929 1.7095 1.5963 1.4351 5.70%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.395 0.90 0.89 1.75 1.61 1.37 2.16 -
P/RPS 0.48 0.95 0.77 1.79 1.35 1.34 1.76 -19.45%
P/EPS 59.85 16.62 11.37 24.86 30.78 10.23 23.53 16.81%
EY 1.67 6.02 8.80 4.02 3.25 9.77 4.25 -14.40%
DY 0.00 0.00 0.00 0.00 0.00 1.59 1.63 -
P/NAPS 0.18 0.39 0.40 0.80 0.75 0.62 1.05 -25.44%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 21/11/19 26/11/18 22/11/17 21/11/16 24/11/15 24/11/14 -
Price 0.42 0.90 0.815 1.65 1.93 1.51 1.91 -
P/RPS 0.51 0.95 0.71 1.68 1.62 1.48 1.56 -16.98%
P/EPS 63.64 16.62 10.41 23.44 36.90 11.28 20.81 20.45%
EY 1.57 6.02 9.61 4.27 2.71 8.87 4.81 -17.00%
DY 0.00 0.00 0.00 0.00 0.00 1.44 1.85 -
P/NAPS 0.19 0.39 0.36 0.76 0.90 0.68 0.93 -23.23%

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