[WCT] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 15.63%
YoY- 25.56%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,868,884 1,654,951 1,855,960 1,946,924 1,963,780 1,560,354 1,573,576 12.16%
PBT 227,012 254,243 251,766 257,862 261,420 414,944 206,806 6.41%
Tax -64,820 -64,492 -70,578 -67,186 -94,092 -69,241 -54,852 11.78%
NP 162,192 189,751 181,188 190,676 167,328 345,703 151,954 4.44%
-
NP to SH 160,388 197,548 188,252 199,720 172,728 358,861 159,853 0.22%
-
Tax Rate 28.55% 25.37% 28.03% 26.06% 35.99% 16.69% 26.52% -
Total Cost 1,706,692 1,465,200 1,674,772 1,756,248 1,796,452 1,214,651 1,421,621 12.96%
-
Net Worth 2,239,750 2,168,733 2,091,689 2,056,251 1,971,131 1,794,040 1,548,818 27.90%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 72,470 49,802 73,814 - 66,096 40,974 -
Div Payout % - 36.68% 26.46% 36.96% - 18.42% 25.63% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 2,239,750 2,168,733 2,091,689 2,056,251 1,971,131 1,794,040 1,548,818 27.90%
NOSH 1,092,561 1,073,630 1,067,188 1,054,487 1,016,047 944,232 819,480 21.15%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.68% 11.47% 9.76% 9.79% 8.52% 22.16% 9.66% -
ROE 7.16% 9.11% 9.00% 9.71% 8.76% 20.00% 10.32% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 171.06 154.15 173.91 184.63 193.28 165.25 192.02 -7.42%
EPS 14.68 18.40 17.64 18.94 17.00 38.01 19.51 -17.28%
DPS 0.00 6.75 4.67 7.00 0.00 7.00 5.00 -
NAPS 2.05 2.02 1.96 1.95 1.94 1.90 1.89 5.57%
Adjusted Per Share Value based on latest NOSH - 1,092,061
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 131.78 116.70 130.87 137.29 138.47 110.03 110.96 12.15%
EPS 11.31 13.93 13.27 14.08 12.18 25.30 11.27 0.23%
DPS 0.00 5.11 3.51 5.20 0.00 4.66 2.89 -
NAPS 1.5793 1.5293 1.4749 1.45 1.3899 1.2651 1.0921 27.90%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.17 2.05 2.45 2.49 2.38 2.35 2.70 -
P/RPS 1.27 1.33 1.41 1.35 1.23 1.42 1.41 -6.74%
P/EPS 14.78 11.14 13.89 13.15 14.00 6.18 13.84 4.48%
EY 6.76 8.98 7.20 7.61 7.14 16.17 7.22 -4.29%
DY 0.00 3.29 1.90 2.81 0.00 2.98 1.85 -
P/NAPS 1.06 1.01 1.25 1.28 1.23 1.24 1.43 -18.10%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 25/02/14 21/11/13 22/08/13 22/05/13 25/02/13 21/11/12 -
Price 2.22 2.18 2.39 2.37 2.64 2.20 2.71 -
P/RPS 1.30 1.41 1.37 1.28 1.37 1.33 1.41 -5.27%
P/EPS 15.12 11.85 13.55 12.51 15.53 5.79 13.89 5.82%
EY 6.61 8.44 7.38 7.99 6.44 17.28 7.20 -5.54%
DY 0.00 3.10 1.95 2.95 0.00 3.18 1.85 -
P/NAPS 1.08 1.08 1.22 1.22 1.36 1.16 1.43 -17.08%

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