[WCT] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 492.14%
YoY- 363.94%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 522,186 322,422 262,981 380,172 485,065 437,674 1,207,558 -13.03%
PBT 84,092 14,856 65,418 259,839 54,187 94,317 17,344 30.08%
Tax -15,385 193 -11,558 -28,102 -6,270 -11,469 8,510 -
NP 68,707 15,049 53,860 231,737 47,917 82,848 25,854 17.68%
-
NP to SH 68,927 22,674 56,359 238,971 51,509 44,184 32,549 13.31%
-
Tax Rate 18.30% -1.30% 17.67% 10.82% 11.57% 12.16% -49.07% -
Total Cost 453,479 307,373 209,121 148,435 437,148 354,826 1,181,704 -14.74%
-
Net Worth 2,628,065 2,181,397 2,206,301 1,812,078 807,138 790,377 1,286,273 12.64%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 23,891 29,230 35,497 30,833 36,321 39,518 39,215 -7.92%
Div Payout % 34.66% 128.92% 62.98% 12.90% 70.51% 89.44% 120.48% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 2,628,065 2,181,397 2,206,301 1,812,078 807,138 790,377 1,286,273 12.64%
NOSH 1,194,575 1,090,698 1,092,228 948,732 807,138 790,377 784,313 7.26%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 13.16% 4.67% 20.48% 60.96% 9.88% 18.93% 2.14% -
ROE 2.62% 1.04% 2.55% 13.19% 6.38% 5.59% 2.53% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 43.71 29.56 24.08 40.07 60.10 55.38 153.96 -18.92%
EPS 5.77 2.04 5.16 25.27 5.55 5.59 4.15 5.64%
DPS 2.00 2.68 3.25 3.25 4.50 5.00 5.00 -14.15%
NAPS 2.20 2.00 2.02 1.91 1.00 1.00 1.64 5.01%
Adjusted Per Share Value based on latest NOSH - 948,732
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 33.48 20.67 16.86 24.37 31.10 28.06 77.42 -13.03%
EPS 4.42 1.45 3.61 15.32 3.30 2.83 2.09 13.28%
DPS 1.53 1.87 2.28 1.98 2.33 2.53 2.51 -7.91%
NAPS 1.6849 1.3985 1.4145 1.1617 0.5175 0.5067 0.8246 12.64%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.61 1.59 2.05 2.35 2.38 3.19 2.60 -
P/RPS 3.68 5.38 8.51 5.86 3.96 5.76 1.69 13.84%
P/EPS 27.90 76.48 39.73 9.33 37.29 57.06 62.65 -12.60%
EY 3.58 1.31 2.52 10.72 2.68 1.75 1.60 14.35%
DY 1.24 1.69 1.59 1.38 1.89 1.57 1.92 -7.02%
P/NAPS 0.73 0.80 1.01 1.23 2.38 3.19 1.59 -12.16%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 25/02/15 25/02/14 25/02/13 23/02/12 25/02/11 24/02/10 -
Price 1.61 1.68 2.18 2.20 2.69 2.89 2.65 -
P/RPS 3.68 5.68 9.05 5.49 4.48 5.22 1.72 13.50%
P/EPS 27.90 80.81 42.25 8.73 42.15 51.70 63.86 -12.88%
EY 3.58 1.24 2.37 11.45 2.37 1.93 1.57 14.71%
DY 1.24 1.60 1.49 1.48 1.67 1.73 1.89 -6.78%
P/NAPS 0.73 0.84 1.08 1.15 2.69 2.89 1.62 -12.43%

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