[WCT] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -27.08%
YoY- 2.41%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 414,407 371,804 471,106 418,508 441,799 361,976 357,142 2.50%
PBT 35,646 100,294 32,373 59,894 55,586 53,004 59,782 -8.24%
Tax -10,777 -14,629 -6,050 -19,341 -18,382 -12,028 -5,827 10.78%
NP 24,869 85,665 26,323 40,553 37,204 40,976 53,955 -12.09%
-
NP to SH 23,969 85,914 25,849 41,329 40,357 39,298 30,562 -3.96%
-
Tax Rate 30.23% 14.59% 18.69% 32.29% 33.07% 22.69% 9.75% -
Total Cost 389,538 286,139 444,783 377,955 404,595 321,000 303,187 4.26%
-
Net Worth 2,684,028 2,567,013 2,235,884 2,142,985 1,553,456 1,428,284 1,220,904 14.01%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,684,028 2,567,013 2,235,884 2,142,985 1,553,456 1,428,284 1,220,904 14.01%
NOSH 1,248,385 1,156,312 1,090,675 1,093,359 821,934 806,940 787,680 7.96%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.00% 23.04% 5.59% 9.69% 8.42% 11.32% 15.11% -
ROE 0.89% 3.35% 1.16% 1.93% 2.60% 2.75% 2.50% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 33.20 32.15 43.19 38.28 53.75 44.86 45.34 -5.05%
EPS 1.92 7.43 2.37 3.78 4.91 4.87 3.88 -11.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.22 2.05 1.96 1.89 1.77 1.55 5.59%
Adjusted Per Share Value based on latest NOSH - 1,093,359
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 26.57 23.84 30.20 26.83 28.32 23.21 22.90 2.50%
EPS 1.54 5.51 1.66 2.65 2.59 2.52 1.96 -3.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7207 1.6457 1.4334 1.3739 0.9959 0.9157 0.7827 14.01%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.61 1.37 2.16 2.45 2.70 2.00 3.05 -
P/RPS 4.85 4.26 5.00 6.40 5.02 4.46 6.73 -5.30%
P/EPS 83.85 18.44 91.14 64.81 54.99 41.07 78.61 1.08%
EY 1.19 5.42 1.10 1.54 1.82 2.44 1.27 -1.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.62 1.05 1.25 1.43 1.13 1.97 -14.85%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 24/11/15 24/11/14 21/11/13 21/11/12 17/11/11 18/11/10 -
Price 1.93 1.51 1.91 2.39 2.71 2.38 3.02 -
P/RPS 5.81 4.70 4.42 6.24 5.04 5.31 6.66 -2.24%
P/EPS 100.52 20.32 80.59 63.23 55.19 48.87 77.84 4.34%
EY 0.99 4.92 1.24 1.58 1.81 2.05 1.28 -4.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.68 0.93 1.22 1.43 1.34 1.95 -12.08%

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