[WCT] YoY Quarter Result on 30-Jun-2016 [#2]

Stock

[WCT] WCT HOLDINGS BERHAD

Announcement Date

23-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 263.37%

YoY- 3.27%

Quarter Report

WCT-Q2.2016 (23.08.16).pdf

Latest QR

Upcoming QR

WCT's Result

WCT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Quarter Result
Revenue	450,107	669,901	383,323	581,066	422,309	401,473	482,517	-1.15%
YoY %	-32.81%	74.76%	-34.03%	37.59%	5.19%	-16.80%	-	-
Horiz. %	93.28%	138.83%	79.44%	120.42%	87.52%	83.20%	100.00%	-
PBT	38,182	66,177	38,485	49,795	43,796	45,472	63,576	-8.14%
YoY %	-42.30%	71.96%	-22.71%	13.70%	-3.69%	-28.48%	-	-
Horiz. %	60.06%	104.09%	60.53%	78.32%	68.89%	71.52%	100.00%	-
Tax	-16,693	-24,496	-16,982	-17,751	-14,847	-6,421	-10,070	8.78%
YoY %	31.85%	-44.25%	4.33%	-19.56%	-131.23%	36.24%	-	-
Horiz. %	165.77%	243.26%	168.64%	176.28%	147.44%	63.76%	100.00%	-
NP	21,489	41,681	21,503	32,044	28,949	39,051	53,506	-14.09%
YoY %	-48.44%	93.84%	-32.90%	10.69%	-25.87%	-27.02%	-	-
Horiz. %	40.16%	77.90%	40.19%	59.89%	54.10%	72.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,697	43,777	21,481	32,071	31,056	34,298	56,678	-14.14%
YoY %	-48.15%	103.79%	-33.02%	3.27%	-9.45%	-39.49%	-	-
Horiz. %	40.05%	77.24%	37.90%	56.58%	54.79%	60.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	43.72%	37.02%	44.13%	35.65%	33.90%	14.12%	15.84%	-
YoY %	18.10%	-16.11%	23.79%	5.16%	140.08%	-10.86%	-	-
Horiz. %	276.01%	233.71%	278.60%	225.06%	214.02%	89.14%	100.00%	-
Total Cost	428,618	628,220	361,820	549,022	393,360	362,422	429,011	-0.01%
YoY %	-31.77%	73.63%	-34.10%	39.57%	8.54%	-15.52%	-	-
Horiz. %	99.91%	146.43%	84.34%	127.97%	91.69%	84.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,170,011	3,120,250	2,993,481	2,645,545	2,278,156	2,239,200	2,129,520	6.85%
YoY %	1.59%	4.23%	13.15%	16.13%	1.74%	5.15%	-	-
Horiz. %	148.86%	146.52%	140.57%	124.23%	106.98%	105.15%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	-	-	-	23,426	38,557	38,222	-
YoY %	-	-	-	-	-39.24%	0.88%	-	-
Horiz. %	-	-	-	-	61.29%	100.88%	100.00%	-
Div Payout %	-	-	-	-	75.43%	112.42%	67.44%	-
YoY %	-	-	-	-	-32.90%	66.70%	-	-
Horiz. %	-	-	-	-	111.85%	166.70%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	3,170,011	3,120,250	2,993,481	2,645,545	2,278,156	2,239,200	2,129,520	6.85%
YoY %	1.59%	4.23%	13.15%	16.13%	1.74%	5.15%	-	-
Horiz. %	148.86%	146.52%	140.57%	124.23%	106.98%	105.15%	100.00%	-
NOSH	1,417,359	1,415,581	1,385,871	1,247,898	1,074,602	1,092,292	1,092,061	4.43%
YoY %	0.13%	2.14%	11.06%	16.13%	-1.62%	0.02%	-	-
Horiz. %	129.79%	129.62%	126.90%	114.27%	98.40%	100.02%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	4.77%	6.22%	5.61%	5.51%	6.85%	9.73%	11.09%	-
YoY %	-23.31%	10.87%	1.81%	-19.56%	-29.60%	-12.26%	-	-
Horiz. %	43.01%	56.09%	50.59%	49.68%	61.77%	87.74%	100.00%	-
ROE	0.72%	1.40%	0.72%	1.21%	1.36%	1.53%	2.66%	-
YoY %	-48.57%	94.44%	-40.50%	-11.03%	-11.11%	-42.48%	-	-
Horiz. %	27.07%	52.63%	27.07%	45.49%	51.13%	57.52%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	32.37	47.66	27.66	46.56	39.30	36.76	44.18	-5.04%
YoY %	-32.08%	72.31%	-40.59%	18.47%	6.91%	-16.79%	-	-
Horiz. %	73.27%	107.88%	62.61%	105.39%	88.95%	83.21%	100.00%	-
EPS	1.63	3.11	1.55	2.57	2.89	3.14	5.19	-17.54%
YoY %	-47.59%	100.65%	-39.69%	-11.07%	-7.96%	-39.50%	-	-
Horiz. %	31.41%	59.92%	29.87%	49.52%	55.68%	60.50%	100.00%	-
DPS	0.00	0.00	0.00	0.00	2.18	3.53	3.50	-
YoY %	0.00%	0.00%	0.00%	0.00%	-38.24%	0.86%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	62.29%	100.86%	100.00%	-
NAPS	2.28	2.22	2.16	2.12	2.12	2.05	1.95	2.63%
YoY %	2.70%	2.78%	1.89%	0.00%	3.41%	5.13%	-	-
Horiz. %	116.92%	113.85%	110.77%	108.72%	108.72%	105.13%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,247,898
RPS	28.86	42.95	24.57	37.25	27.07	25.74	30.93	-1.14%
YoY %	-32.81%	74.81%	-34.04%	37.61%	5.17%	-16.78%	-	-
Horiz. %	93.31%	138.86%	79.44%	120.43%	87.52%	83.22%	100.00%	-
EPS	1.46	2.81	1.38	2.06	1.99	2.20	3.63	-14.07%
YoY %	-48.04%	103.62%	-33.01%	3.52%	-9.55%	-39.39%	-	-
Horiz. %	40.22%	77.41%	38.02%	56.75%	54.82%	60.61%	100.00%	-
DPS	0.00	0.00	0.00	0.00	1.50	2.47	2.45	-
YoY %	0.00%	0.00%	0.00%	0.00%	-39.27%	0.82%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	61.22%	100.82%	100.00%	-
NAPS	2.0323	2.0004	1.9191	1.6961	1.4605	1.4356	1.3652	6.85%
YoY %	1.59%	4.24%	13.15%	16.13%	1.73%	5.16%	-	-
Horiz. %	148.86%	146.53%	140.57%	124.24%	106.98%	105.16%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	1.06	0.81	2.06	1.50	1.42	2.18	2.49	-
P/RPS	3.27	1.70	7.45	3.22	3.61	5.93	5.64	-8.68%
YoY %	92.35%	-77.18%	131.37%	-10.80%	-39.12%	5.14%	-	-
Horiz. %	57.98%	30.14%	132.09%	57.09%	64.01%	105.14%	100.00%	-
P/EPS	64.93	26.01	132.90	58.37	49.13	69.43	47.98	5.16%
YoY %	149.63%	-80.43%	127.69%	18.81%	-29.24%	44.71%	-	-
Horiz. %	135.33%	54.21%	276.99%	121.65%	102.40%	144.71%	100.00%	-
EY	1.54	3.85	0.75	1.71	2.04	1.44	2.08	-4.88%
YoY %	-60.00%	413.33%	-56.14%	-16.18%	41.67%	-30.77%	-	-
Horiz. %	74.04%	185.10%	36.06%	82.21%	98.08%	69.23%	100.00%	-
DY	0.00	0.00	0.00	0.00	1.54	1.62	1.41	-
YoY %	0.00%	0.00%	0.00%	0.00%	-4.94%	14.89%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	109.22%	114.89%	100.00%	-
P/NAPS	0.46	0.36	0.95	0.71	0.67	1.06	1.28	-15.67%
YoY %	27.78%	-62.11%	33.80%	5.97%	-36.79%	-17.19%	-	-
Horiz. %	35.94%	28.12%	74.22%	55.47%	52.34%	82.81%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	27/08/19	27/08/18	24/08/17	23/08/16	20/08/15	21/08/14	22/08/13	-
Price	0.99	0.92	1.85	1.59	1.18	2.28	2.37	-
P/RPS	3.06	1.93	6.69	3.41	3.00	6.20	5.36	-8.91%
YoY %	58.55%	-71.15%	96.19%	13.67%	-51.61%	15.67%	-	-
Horiz. %	57.09%	36.01%	124.81%	63.62%	55.97%	115.67%	100.00%	-
P/EPS	60.64	29.54	119.35	61.87	40.83	72.61	45.66	4.84%
YoY %	105.28%	-75.25%	92.90%	51.53%	-43.77%	59.02%	-	-
Horiz. %	132.81%	64.70%	261.39%	135.50%	89.42%	159.02%	100.00%	-
EY	1.65	3.39	0.84	1.62	2.45	1.38	2.19	-4.60%
YoY %	-51.33%	303.57%	-48.15%	-33.88%	77.54%	-36.99%	-	-
Horiz. %	75.34%	154.79%	38.36%	73.97%	111.87%	63.01%	100.00%	-
DY	0.00	0.00	0.00	0.00	1.85	1.55	1.48	-
YoY %	0.00%	0.00%	0.00%	0.00%	19.35%	4.73%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	125.00%	104.73%	100.00%	-
P/NAPS	0.43	0.41	0.86	0.75	0.56	1.11	1.22	-15.94%
YoY %	4.88%	-52.33%	14.67%	33.93%	-49.55%	-9.02%	-	-
Horiz. %	35.25%	33.61%	70.49%	61.48%	45.90%	90.98%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos