[WCT] YoY TTM 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- 0.55%

YoY- 64.91%

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
TTM Result
Revenue	2,088,440	2,258,852	1,724,290	1,960,020	1,567,458	1,550,183	1,795,433	2.55%
YoY %	-7.54%	31.00%	-12.03%	25.04%	1.11%	-13.66%	-	-
Horiz. %	116.32%	125.81%	96.04%	109.17%	87.30%	86.34%	100.00%	-
PBT	131,528	268,796	130,340	249,648	133,770	227,537	444,356	-18.35%
YoY %	-51.07%	106.23%	-47.79%	86.62%	-41.21%	-48.79%	-	-
Horiz. %	29.60%	60.49%	29.33%	56.18%	30.10%	51.21%	100.00%	-
Tax	-101,064	-89,108	-55,126	-62,842	-30,153	-53,525	-80,077	3.95%
YoY %	-13.42%	-61.64%	12.28%	-108.41%	43.67%	33.16%	-	-
Horiz. %	126.21%	111.28%	68.84%	78.48%	37.66%	66.84%	100.00%	-
NP	30,464	179,688	75,214	186,806	103,617	174,012	364,279	-33.85%
YoY %	-83.05%	138.90%	-59.74%	80.29%	-40.45%	-52.23%	-	-
Horiz. %	8.36%	49.33%	20.65%	51.28%	28.44%	47.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	92,639	182,223	82,039	186,003	112,793	172,083	379,188	-20.92%
YoY %	-49.16%	122.12%	-55.89%	64.91%	-34.45%	-54.62%	-	-
Horiz. %	24.43%	48.06%	21.64%	49.05%	29.75%	45.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	76.84%	33.15%	42.29%	25.17%	22.54%	23.52%	18.02%	-
YoY %	131.79%	-21.61%	68.02%	11.67%	-4.17%	30.52%	-	-
Horiz. %	426.42%	183.96%	234.68%	139.68%	125.08%	130.52%	100.00%	-
Total Cost	2,057,976	2,079,164	1,649,076	1,773,214	1,463,841	1,376,171	1,431,154	6.23%
YoY %	-1.02%	26.08%	-7.00%	21.13%	6.37%	-3.84%	-	-
Horiz. %	143.80%	145.28%	115.23%	123.90%	102.28%	96.16%	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	23,608	42,457	-	23,891	52,657	74,055	69,055	-16.37%
YoY %	-44.40%	0.00%	-	-54.63%	-28.89%	7.24%	-	-
Horiz. %	34.19%	61.48%	-	34.60%	76.25%	107.24%	100.00%	-
Div Payout %	25.48%	23.30%	-	12.84%	46.68%	43.03%	18.21%	-
YoY %	9.36%	0.00%	-	-72.49%	8.48%	136.30%	-	-
Horiz. %	139.92%	127.95%	-	70.51%	256.34%	236.30%	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	1.46%	7.95%	4.36%	9.53%	6.61%	11.23%	20.29%	-
YoY %	-81.64%	82.34%	-54.25%	44.18%	-41.14%	-44.65%	-	-
Horiz. %	7.20%	39.18%	21.49%	46.97%	32.58%	55.35%	100.00%	-
ROE	2.92%	5.84%	2.74%	7.03%	4.95%	7.69%	17.81%	-
YoY %	-50.00%	113.14%	-61.02%	42.02%	-35.63%	-56.82%	-	-
Horiz. %	16.40%	32.79%	15.38%	39.47%	27.79%	43.18%	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	150.21	160.71	124.42	157.07	145.86	141.92	164.41	-1.49%
YoY %	-6.53%	29.17%	-20.79%	7.69%	2.78%	-13.68%	-	-
Horiz. %	91.36%	97.75%	75.68%	95.54%	88.72%	86.32%	100.00%	-
EPS	6.66	12.96	5.92	14.91	10.50	15.75	34.72	-24.04%
YoY %	-48.61%	118.92%	-60.30%	42.00%	-33.33%	-54.64%	-	-
Horiz. %	19.18%	37.33%	17.05%	42.94%	30.24%	45.36%	100.00%	-
DPS	1.71	3.00	0.00	1.91	4.86	6.78	6.32	-19.56%
YoY %	-43.00%	0.00%	0.00%	-60.70%	-28.32%	7.28%	-	-
Horiz. %	27.06%	47.47%	0.00%	30.22%	76.90%	107.28%	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	133.89	144.82	110.54	125.66	100.49	99.38	115.11	2.54%
YoY %	-7.55%	31.01%	-12.03%	25.05%	1.12%	-13.67%	-	-
Horiz. %	116.31%	125.81%	96.03%	109.17%	87.30%	86.33%	100.00%	-
EPS	5.94	11.68	5.26	11.92	7.23	11.03	24.31	-20.92%
YoY %	-49.14%	122.05%	-55.87%	64.87%	-34.45%	-54.63%	-	-
Horiz. %	24.43%	48.05%	21.64%	49.03%	29.74%	45.37%	100.00%	-
DPS	1.51	2.72	0.00	1.53	3.38	4.75	4.43	-16.41%
YoY %	-44.49%	0.00%	0.00%	-54.73%	-28.84%	7.22%	-	-
Horiz. %	34.09%	61.40%	0.00%	34.54%	76.30%	107.22%	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	0.71	0.50	1.66	0.96	0.97	1.54	1.51	-11.81%
YoY %	42.00%	-69.88%	72.92%	-1.03%	-37.01%	1.99%	-	-
Horiz. %	47.02%	33.11%	109.93%	63.58%	64.24%	101.99%	100.00%	-
P/EPS	15.91	6.25	34.80	10.06	13.53	13.84	7.17	14.19%
YoY %	154.56%	-82.04%	245.92%	-25.65%	-2.24%	93.03%	-	-
Horiz. %	221.90%	87.17%	485.36%	140.31%	188.70%	193.03%	100.00%	-
EY	6.29	16.01	2.87	9.94	7.39	7.23	13.94	-12.41%
YoY %	-60.71%	457.84%	-71.13%	34.51%	2.21%	-48.13%	-	-
Horiz. %	45.12%	114.85%	20.59%	71.31%	53.01%	51.87%	100.00%	-
DY	1.61	3.70	0.00	1.28	3.42	3.11	2.54	-7.31%
YoY %	-56.49%	0.00%	0.00%	-62.57%	9.97%	22.44%	-	-
Horiz. %	63.39%	145.67%	0.00%	50.39%	134.65%	122.44%	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	0.66	0.57	1.49	1.01	0.81	1.61	1.44	-12.18%
YoY %	15.79%	-61.74%	47.52%	24.69%	-49.69%	11.81%	-	-
Horiz. %	45.83%	39.58%	103.47%	70.14%	56.25%	111.81%	100.00%	-
P/EPS	14.86	7.10	31.25	10.67	11.24	14.47	6.83	13.82%
YoY %	109.30%	-77.28%	192.88%	-5.07%	-22.32%	111.86%	-	-
Horiz. %	217.57%	103.95%	457.54%	156.22%	164.57%	211.86%	100.00%	-
EY	6.73	14.09	3.20	9.37	8.90	6.91	14.65	-12.15%
YoY %	-52.24%	340.31%	-65.85%	5.28%	28.80%	-52.83%	-	-
Horiz. %	45.94%	96.18%	21.84%	63.96%	60.75%	47.17%	100.00%	-
DY	1.73	3.26	0.00	1.20	4.12	2.97	2.67	-6.97%
YoY %	-46.93%	0.00%	0.00%	-70.87%	38.72%	11.24%	-	-
Horiz. %	64.79%	122.10%	0.00%	44.94%	154.31%	111.24%	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