[WCT] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -33.3%
YoY- -28.23%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 2,070,933 2,174,867 1,779,647 2,002,623 1,468,156 1,602,781 1,772,142 2.62%
PBT 110,832 235,068 160,519 185,000 201,691 200,016 448,664 -20.77%
Tax -91,770 -72,916 -69,650 -58,990 -38,732 -40,234 -81,036 2.09%
NP 19,062 162,152 90,869 126,010 162,959 159,782 367,628 -38.92%
-
NP to SH 79,837 167,563 98,857 124,058 172,858 156,603 380,160 -22.89%
-
Tax Rate 82.80% 31.02% 43.39% 31.89% 19.20% 20.12% 18.06% -
Total Cost 2,051,871 2,012,715 1,688,778 1,876,613 1,305,197 1,442,999 1,404,514 6.51%
-
Net Worth 3,242,496 3,098,576 3,087,349 2,684,028 2,567,013 2,235,884 2,142,985 7.14%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 23,608 42,457 - 23,891 52,657 74,055 69,055 -16.37%
Div Payout % 29.57% 25.34% - 19.26% 30.46% 47.29% 18.16% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 3,242,496 3,098,576 3,087,349 2,684,028 2,567,013 2,235,884 2,142,985 7.14%
NOSH 1,418,112 1,416,392 1,416,215 1,248,385 1,156,312 1,090,675 1,093,359 4.42%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 0.92% 7.46% 5.11% 6.29% 11.10% 9.97% 20.74% -
ROE 2.46% 5.41% 3.20% 4.62% 6.73% 7.00% 17.74% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 146.90 157.22 125.66 160.42 126.97 146.95 162.08 -1.62%
EPS 5.66 12.11 6.98 9.94 14.95 14.36 34.77 -26.09%
DPS 1.67 3.07 0.00 1.91 4.55 6.78 6.32 -19.88%
NAPS 2.30 2.24 2.18 2.15 2.22 2.05 1.96 2.70%
Adjusted Per Share Value based on latest NOSH - 1,248,385
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 132.77 139.43 114.09 128.39 94.12 102.75 113.61 2.63%
EPS 5.12 10.74 6.34 7.95 11.08 10.04 24.37 -22.88%
DPS 1.51 2.72 0.00 1.53 3.38 4.75 4.43 -16.41%
NAPS 2.0788 1.9865 1.9793 1.7207 1.6457 1.4334 1.3739 7.14%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.90 0.89 1.75 1.61 1.37 2.16 2.45 -
P/RPS 0.61 0.57 1.39 1.00 1.08 1.47 1.51 -14.01%
P/EPS 15.89 7.35 25.07 16.20 9.16 15.04 7.05 14.49%
EY 6.29 13.61 3.99 6.17 10.91 6.65 14.19 -12.67%
DY 1.86 3.45 0.00 1.19 3.32 3.14 2.58 -5.30%
P/NAPS 0.39 0.40 0.80 0.75 0.62 1.05 1.25 -17.63%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 26/11/18 22/11/17 21/11/16 24/11/15 24/11/14 21/11/13 -
Price 0.90 0.815 1.65 1.93 1.51 1.91 2.39 -
P/RPS 0.61 0.52 1.31 1.20 1.19 1.30 1.47 -13.62%
P/EPS 15.89 6.73 23.64 19.42 10.10 13.30 6.87 14.99%
EY 6.29 14.86 4.23 5.15 9.90 7.52 14.55 -13.03%
DY 1.86 3.77 0.00 0.99 3.02 3.55 2.64 -5.66%
P/NAPS 0.39 0.36 0.76 0.90 0.68 0.93 1.22 -17.30%

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