[WCT] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -48.04%
YoY- -44.95%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,933,604 1,667,920 1,662,222 1,654,951 1,560,354 1,538,589 1,708,501 2.08%
PBT 122,000 261,202 149,454 254,243 414,944 207,538 259,888 -11.83%
Tax -56,831 -54,315 -28,483 -64,492 -69,241 -41,044 -47,949 2.87%
NP 65,169 206,887 120,971 189,751 345,703 166,494 211,939 -17.82%
-
NP to SH 68,375 209,376 122,918 197,548 358,861 165,988 143,448 -11.60%
-
Tax Rate 46.58% 20.79% 19.06% 25.37% 16.69% 19.78% 18.45% -
Total Cost 1,868,435 1,461,033 1,541,251 1,465,200 1,214,651 1,372,095 1,496,562 3.76%
-
Net Worth 2,744,539 2,389,150 2,181,397 2,206,301 1,812,078 807,138 790,377 23.03%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 47,317 67,788 73,719 61,692 76,436 78,859 -
Div Payout % - 22.60% 55.15% 37.32% 17.19% 46.05% 54.97% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 2,744,539 2,389,150 2,181,397 2,206,301 1,812,078 807,138 790,377 23.03%
NOSH 1,253,214 1,194,575 1,090,698 1,092,228 948,732 807,138 790,377 7.97%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.37% 12.40% 7.28% 11.47% 22.16% 10.82% 12.40% -
ROE 2.49% 8.76% 5.63% 8.95% 19.80% 20.57% 18.15% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 154.29 139.62 152.40 151.52 164.47 190.62 216.16 -5.45%
EPS 5.46 17.53 11.27 18.09 37.83 20.57 18.15 -18.12%
DPS 0.00 3.96 6.21 6.75 6.50 9.50 10.00 -
NAPS 2.19 2.00 2.00 2.02 1.91 1.00 1.00 13.94%
Adjusted Per Share Value based on latest NOSH - 1,092,228
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 123.96 106.93 106.57 106.10 100.03 98.64 109.53 2.08%
EPS 4.38 13.42 7.88 12.66 23.01 10.64 9.20 -11.62%
DPS 0.00 3.03 4.35 4.73 3.96 4.90 5.06 -
NAPS 1.7595 1.5317 1.3985 1.4145 1.1617 0.5175 0.5067 23.03%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.73 1.61 1.59 2.05 2.35 2.38 3.19 -
P/RPS 1.12 1.15 1.04 1.35 1.43 1.25 1.48 -4.53%
P/EPS 31.71 9.19 14.11 11.33 6.21 11.57 17.58 10.32%
EY 3.15 10.89 7.09 8.82 16.10 8.64 5.69 -9.37%
DY 0.00 2.46 3.91 3.29 2.77 3.99 3.13 -
P/NAPS 0.79 0.81 0.80 1.01 1.23 2.38 3.19 -20.73%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 25/02/15 25/02/14 25/02/13 23/02/12 25/02/11 -
Price 1.91 1.61 1.68 2.18 2.20 2.69 2.89 -
P/RPS 1.24 1.15 1.10 1.44 1.34 1.41 1.34 -1.28%
P/EPS 35.01 9.19 14.91 12.05 5.82 13.08 15.92 14.02%
EY 2.86 10.89 6.71 8.30 17.19 7.64 6.28 -12.27%
DY 0.00 2.46 3.70 3.10 2.96 3.53 3.46 -
P/NAPS 0.87 0.81 0.84 1.08 1.15 2.69 2.89 -18.11%

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