[WCT] YoY TTM Result on 31-Mar-2016 [#1]

Stock

[WCT] WCT HOLDINGS BERHAD

Announcement Date

25-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- -11.65%

YoY- 59.42%

Quarter Report

WCT - Q1.2016 (25.05.2016).pdf

Latest QR

Upcoming QR

WCT's Result

WCT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
TTM Result
Revenue	2,308,234	1,972,274	1,921,524	1,801,263	1,546,622	1,631,227	1,709,729	5.12%
YoY %	17.03%	2.64%	6.68%	16.46%	-5.19%	-4.59%	-	-
Horiz. %	135.01%	115.36%	112.39%	105.35%	90.46%	95.41%	100.00%	-
PBT	159,523	241,104	141,340	243,649	135,446	245,641	428,693	-15.18%
YoY %	-33.84%	70.58%	-41.99%	79.89%	-44.86%	-42.70%	-	-
Horiz. %	37.21%	56.24%	32.97%	56.84%	31.60%	57.30%	100.00%	-
Tax	-108,867	-81,594	-55,821	-59,938	-21,727	-57,174	-80,937	5.06%
YoY %	-33.43%	-46.17%	6.87%	-175.87%	62.00%	29.36%	-	-
Horiz. %	134.51%	100.81%	68.97%	74.06%	26.84%	70.64%	100.00%	-
NP	50,656	159,510	85,519	183,711	113,719	188,467	347,756	-27.45%
YoY %	-68.24%	86.52%	-53.45%	61.55%	-39.66%	-45.80%	-	-
Horiz. %	14.57%	45.87%	24.59%	52.83%	32.70%	54.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	113,719	159,927	92,393	184,988	116,035	194,463	362,009	-17.54%
YoY %	-28.89%	73.09%	-50.05%	59.42%	-40.33%	-46.28%	-	-
Horiz. %	31.41%	44.18%	25.52%	51.10%	32.05%	53.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	68.25%	33.84%	39.49%	24.60%	16.04%	23.28%	18.88%	-
YoY %	101.68%	-14.31%	60.53%	53.37%	-31.10%	23.31%	-	-
Horiz. %	361.49%	179.24%	209.16%	130.30%	84.96%	123.31%	100.00%	-
Total Cost	2,257,578	1,812,764	1,836,005	1,617,552	1,432,903	1,442,760	1,361,973	8.78%
YoY %	24.54%	-1.27%	13.51%	12.89%	-0.68%	5.93%	-	-
Horiz. %	165.76%	133.10%	134.80%	118.77%	105.21%	105.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,133,955	3,142,059	2,769,196	2,611,025	2,268,010	2,239,750	1,971,131	8.03%
YoY %	-0.26%	13.46%	6.06%	15.12%	1.26%	13.63%	-	-
Horiz. %	158.99%	159.40%	140.49%	132.46%	115.06%	113.63%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	23,608	42,457	15,665	47,317	67,788	73,719	61,692	-14.78%
YoY %	-44.40%	171.03%	-66.89%	-30.20%	-8.05%	19.50%	-	-
Horiz. %	38.27%	68.82%	25.39%	76.70%	109.88%	119.50%	100.00%	-
Div Payout %	20.76%	26.55%	16.95%	25.58%	58.42%	37.91%	17.04%	-
YoY %	-21.81%	56.64%	-33.74%	-56.21%	54.10%	122.48%	-	-
Horiz. %	121.83%	155.81%	99.47%	150.12%	342.84%	222.48%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	3,133,955	3,142,059	2,769,196	2,611,025	2,268,010	2,239,750	1,971,131	8.03%
YoY %	-0.26%	13.46%	6.06%	15.12%	1.26%	13.63%	-	-
Horiz. %	158.99%	159.40%	140.49%	132.46%	115.06%	113.63%	100.00%	-
NOSH	1,416,419	1,415,581	1,253,030	1,225,833	1,074,886	1,092,561	1,016,047	5.69%
YoY %	0.06%	12.97%	2.22%	14.04%	-1.62%	7.53%	-	-
Horiz. %	139.40%	139.32%	123.32%	120.65%	105.79%	107.53%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	2.19%	8.09%	4.45%	10.20%	7.35%	11.55%	20.34%	-
YoY %	-72.93%	81.80%	-56.37%	38.78%	-36.36%	-43.22%	-	-
Horiz. %	10.77%	39.77%	21.88%	50.15%	36.14%	56.78%	100.00%	-
ROE	3.63%	5.09%	3.34%	7.08%	5.12%	8.68%	18.37%	-
YoY %	-28.68%	52.40%	-52.82%	38.28%	-41.01%	-52.75%	-	-
Horiz. %	19.76%	27.71%	18.18%	38.54%	27.87%	47.25%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	167.19	139.35	153.35	146.94	143.89	149.30	168.27	-0.10%
YoY %	19.98%	-9.13%	4.36%	2.12%	-3.62%	-11.27%	-	-
Horiz. %	99.36%	82.81%	91.13%	87.32%	85.51%	88.73%	100.00%	-
EPS	8.24	11.30	7.37	15.09	10.80	17.80	35.63	-21.64%
YoY %	-27.08%	53.32%	-51.16%	39.72%	-39.33%	-50.04%	-	-
Horiz. %	23.13%	31.71%	20.68%	42.35%	30.31%	49.96%	100.00%	-
DPS	1.71	3.00	1.25	3.86	6.21	6.75	6.07	-19.02%
YoY %	-43.00%	140.00%	-67.62%	-37.84%	-8.00%	11.20%	-	-
Horiz. %	28.17%	49.42%	20.59%	63.59%	102.31%	111.20%	100.00%	-
NAPS	2.27	2.22	2.21	2.13	2.11	2.05	1.94	2.65%
YoY %	2.25%	0.45%	3.76%	0.95%	2.93%	5.67%	-	-
Horiz. %	117.01%	114.43%	113.92%	109.79%	108.76%	105.67%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,225,833
RPS	147.98	126.44	123.19	115.48	99.15	104.58	109.61	5.12%
YoY %	17.04%	2.64%	6.68%	16.47%	-5.19%	-4.59%	-	-
Horiz. %	135.01%	115.35%	112.39%	105.36%	90.46%	95.41%	100.00%	-
EPS	7.29	10.25	5.92	11.86	7.44	12.47	23.21	-17.54%
YoY %	-28.88%	73.14%	-50.08%	59.41%	-40.34%	-46.27%	-	-
Horiz. %	31.41%	44.16%	25.51%	51.10%	32.06%	53.73%	100.00%	-
DPS	1.51	2.72	1.00	3.03	4.35	4.73	3.96	-14.83%
YoY %	-44.49%	172.00%	-67.00%	-30.34%	-8.03%	19.44%	-	-
Horiz. %	38.13%	68.69%	25.25%	76.52%	109.85%	119.44%	100.00%	-
NAPS	2.0092	2.0144	1.7753	1.6739	1.454	1.4359	1.2637	8.03%
YoY %	-0.26%	13.47%	6.06%	15.12%	1.26%	13.63%	-	-
Horiz. %	158.99%	159.40%	140.48%	132.46%	115.06%	113.63%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	0.83	1.31	1.93	1.69	1.54	2.17	2.38	-
P/RPS	0.50	0.94	1.26	1.15	1.07	1.45	1.41	-15.86%
YoY %	-46.81%	-25.40%	9.57%	7.48%	-26.21%	2.84%	-	-
Horiz. %	35.46%	66.67%	89.36%	81.56%	75.89%	102.84%	100.00%	-
P/EPS	10.08	11.59	26.17	11.20	14.27	12.19	6.68	7.09%
YoY %	-13.03%	-55.71%	133.66%	-21.51%	17.06%	82.49%	-	-
Horiz. %	150.90%	173.50%	391.77%	167.66%	213.62%	182.49%	100.00%	-
EY	9.92	8.63	3.82	8.93	7.01	8.20	14.97	-6.62%
YoY %	14.95%	125.92%	-57.22%	27.39%	-14.51%	-45.22%	-	-
Horiz. %	66.27%	57.65%	25.52%	59.65%	46.83%	54.78%	100.00%	-
DY	2.06	2.29	0.65	2.28	4.03	3.11	2.55	-3.49%
YoY %	-10.04%	252.31%	-71.49%	-43.42%	29.58%	21.96%	-	-
Horiz. %	80.78%	89.80%	25.49%	89.41%	158.04%	121.96%	100.00%	-
P/NAPS	0.37	0.59	0.87	0.79	0.73	1.06	1.23	-18.13%
YoY %	-37.29%	-32.18%	10.13%	8.22%	-31.13%	-13.82%	-	-
Horiz. %	30.08%	47.97%	70.73%	64.23%	59.35%	86.18%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	27/05/19	23/05/18	29/05/17	25/05/16	25/05/15	22/05/14	22/05/13	-
Price	0.91	0.795	2.14	1.69	1.79	2.22	2.64	-
P/RPS	0.54	0.57	1.40	1.15	1.24	1.49	1.57	-16.28%
YoY %	-5.26%	-59.29%	21.74%	-7.26%	-16.78%	-5.10%	-	-
Horiz. %	34.39%	36.31%	89.17%	73.25%	78.98%	94.90%	100.00%	-
P/EPS	11.05	7.04	29.02	11.20	16.58	12.47	7.41	6.88%
YoY %	56.96%	-75.74%	159.11%	-32.45%	32.96%	68.29%	-	-
Horiz. %	149.12%	95.01%	391.63%	151.15%	223.75%	168.29%	100.00%	-
EY	9.05	14.21	3.45	8.93	6.03	8.02	13.50	-6.44%
YoY %	-36.31%	311.88%	-61.37%	48.09%	-24.81%	-40.59%	-	-
Horiz. %	67.04%	105.26%	25.56%	66.15%	44.67%	59.41%	100.00%	-
DY	1.88	3.77	0.58	2.28	3.47	3.04	2.30	-3.30%
YoY %	-50.13%	550.00%	-74.56%	-34.29%	14.14%	32.17%	-	-
Horiz. %	81.74%	163.91%	25.22%	99.13%	150.87%	132.17%	100.00%	-
P/NAPS	0.40	0.36	0.97	0.79	0.85	1.08	1.36	-18.44%
YoY %	11.11%	-62.89%	22.78%	-7.06%	-21.30%	-20.59%	-	-
Horiz. %	29.41%	26.47%	71.32%	58.09%	62.50%	79.41%	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