[WCEHB] YoY TTM Result on 31-Dec-2017 [#3]

Stock
[WCEHB] WCE HOLDINGS BERHAD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 13.74%
YoY- 52.73%
Quarter Report
Latest QR
Upcoming QR
WCEHB's Result
WCEHB's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 355,940 961,504 830,588 828,527 744,928 390,341 8,624 85.79%
PBT -121,322 -30,490 11,122 41,998 29,743 2,722 -15,798 40.41%
Tax 4,477 -1,731 -1,169 -4,190 -3,540 -1,082 -1,988 -
NP -116,845 -32,221 9,953 37,808 26,203 1,640 -17,786 36.81%
-
NP to SH -87,332 -21,648 8,814 38,041 24,908 783 -17,124 31.16%
-
Tax Rate - - 10.51% 9.98% 11.90% 39.75% - -
Total Cost 472,785 993,725 820,635 790,719 718,725 388,701 26,410 61.66%
-
Net Worth 1,081,383 991,993 700,110 711,541 673,036 648,068 653,182 8.75%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,081,383 991,993 700,110 711,541 673,036 648,068 653,182 8.75%
NOSH 1,354,104 1,195,493 1,002,736 1,002,736 1,002,736 1,002,736 1,002,736 5.12%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -32.83% -3.35% 1.20% 4.56% 3.52% 0.42% -206.24% -
ROE -8.08% -2.18% 1.26% 5.35% 3.70% 0.12% -2.62% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 26.96 93.97 82.83 82.63 74.29 38.93 0.86 77.47%
EPS -6.61 -2.12 0.88 3.79 2.48 0.08 -1.71 25.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.819 0.9695 0.6982 0.7096 0.6712 0.6463 0.6514 3.88%
Adjusted Per Share Value based on latest NOSH - 1,002,736
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 11.72 31.66 27.35 27.28 24.53 12.85 0.28 86.22%
EPS -2.88 -0.71 0.29 1.25 0.82 0.03 -0.56 31.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3561 0.3267 0.2306 0.2343 0.2216 0.2134 0.2151 8.75%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.46 0.38 0.50 1.19 0.905 1.00 1.00 -
P/RPS 1.71 0.40 0.60 1.44 1.22 2.57 116.27 -50.47%
P/EPS -6.95 -17.96 56.88 31.37 36.43 1,280.63 -58.56 -29.87%
EY -14.38 -5.57 1.76 3.19 2.74 0.08 -1.71 42.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.39 0.72 1.68 1.35 1.55 1.54 -15.50%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 26/02/20 19/02/19 22/02/18 20/02/17 24/02/16 25/02/15 -
Price 0.415 0.33 0.56 1.19 1.28 0.92 1.11 -
P/RPS 1.54 0.35 0.68 1.44 1.72 2.36 129.06 -52.16%
P/EPS -6.27 -15.60 63.71 31.37 51.53 1,178.18 -65.00 -32.25%
EY -15.94 -6.41 1.57 3.19 1.94 0.08 -1.54 47.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.34 0.80 1.68 1.91 1.42 1.70 -18.16%

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