[WCEHB] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[WCEHB] WCE HOLDINGS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ-0.0%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
WCEHB's Result
WCEHB's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 CAGR
Revenue 744,928 390,341 8,624 5,219 5,219 18,459 22,288 97.07%
PBT 29,743 2,722 -15,798 -8,009 -8,009 13,898 -20,723 -
Tax -3,540 -1,082 -1,988 -258 -258 -1,102 -655 38.56%
NP 26,203 1,640 -17,786 -8,267 -8,267 12,796 -21,378 -
-
NP to SH 24,908 783 -17,124 -8,421 -8,421 12,424 -21,656 -
-
Tax Rate 11.90% 39.75% - - - 7.93% - -
Total Cost 718,725 388,701 26,410 13,486 13,486 5,663 43,666 71.85%
-
Net Worth 673,036 648,068 653,182 0 148,449 118,913 98,990 44.85%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 673,036 648,068 653,182 0 148,449 118,913 98,990 44.85%
NOSH 1,002,736 1,002,736 1,002,736 575,161 575,161 536,857 502,999 14.26%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 3.52% 0.42% -206.24% -158.40% -158.40% 69.32% -95.92% -
ROE 3.70% 0.12% -2.62% 0.00% -5.67% 10.45% -21.88% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 CAGR
RPS 74.29 38.93 0.86 0.91 0.91 3.44 4.43 72.47%
EPS 2.48 0.08 -1.71 -1.46 -1.46 2.31 -4.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6712 0.6463 0.6514 0.00 0.2581 0.2215 0.1968 26.76%
Adjusted Per Share Value based on latest NOSH - 575,161
31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 CAGR
RPS 24.53 12.85 0.28 0.17 0.17 0.61 0.73 97.28%
EPS 0.82 0.03 -0.56 -0.28 -0.28 0.41 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2216 0.2134 0.2151 0.00 0.0489 0.0392 0.0326 44.84%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 -
Price 0.905 1.00 1.00 1.22 1.24 1.05 1.03 -
P/RPS 1.22 2.57 116.27 134.45 136.65 30.54 23.25 -43.43%
P/EPS 36.43 1,280.63 -58.56 -83.33 -84.69 45.37 -23.92 -
EY 2.74 0.08 -1.71 -1.20 -1.18 2.20 -4.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.55 1.54 0.00 4.80 4.74 5.23 -23.03%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 CAGR
Date 20/02/17 24/02/16 25/02/15 - - 28/12/12 29/12/11 -
Price 1.28 0.92 1.11 0.00 0.00 1.07 1.19 -
P/RPS 1.72 2.36 129.06 0.00 0.00 31.12 26.86 -41.21%
P/EPS 51.53 1,178.18 -65.00 0.00 0.00 46.24 -27.64 -
EY 1.94 0.08 -1.54 0.00 0.00 2.16 -3.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.42 1.70 0.00 0.00 4.83 6.05 -19.98%

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