[WCT] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -7.23%
YoY- -25.5%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,406,484 1,662,222 1,786,400 1,737,388 1,868,884 1,654,951 1,855,960 -16.89%
PBT 170,980 149,454 179,464 204,450 227,012 254,243 251,766 -22.75%
Tax -37,796 -28,483 -38,234 -45,252 -64,820 -64,492 -70,578 -34.07%
NP 133,184 120,971 141,229 159,198 162,192 189,751 181,188 -18.56%
-
NP to SH 132,856 122,918 133,658 148,790 160,388 197,548 188,252 -20.74%
-
Tax Rate 22.11% 19.06% 21.30% 22.13% 28.55% 25.37% 28.03% -
Total Cost 1,273,300 1,541,251 1,645,170 1,578,190 1,706,692 1,465,200 1,674,772 -16.71%
-
Net Worth 2,268,010 2,257,910 2,238,564 2,236,213 2,239,750 2,168,733 2,091,689 5.54%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 67,737 51,395 77,013 - 72,470 49,802 -
Div Payout % - 55.11% 38.45% 51.76% - 36.68% 26.46% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 2,268,010 2,257,910 2,238,564 2,236,213 2,239,750 2,168,733 2,091,689 5.54%
NOSH 1,074,886 1,090,778 1,091,982 1,090,835 1,092,561 1,073,630 1,067,188 0.48%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 9.47% 7.28% 7.91% 9.16% 8.68% 11.47% 9.76% -
ROE 5.86% 5.44% 5.97% 6.65% 7.16% 9.11% 9.00% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 130.85 152.39 163.59 159.27 171.06 154.15 173.91 -17.29%
EPS 12.36 11.04 12.24 13.64 14.68 18.40 17.64 -21.12%
DPS 0.00 6.21 4.71 7.06 0.00 6.75 4.67 -
NAPS 2.11 2.07 2.05 2.05 2.05 2.02 1.96 5.04%
Adjusted Per Share Value based on latest NOSH - 1,092,292
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 93.88 110.95 119.24 115.97 124.75 110.47 123.88 -16.89%
EPS 8.87 8.20 8.92 9.93 10.71 13.19 12.57 -20.75%
DPS 0.00 4.52 3.43 5.14 0.00 4.84 3.32 -
NAPS 1.5139 1.5071 1.4942 1.4926 1.495 1.4476 1.3962 5.54%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.54 1.59 2.16 2.18 2.17 2.05 2.45 -
P/RPS 1.18 1.04 1.32 1.37 1.27 1.33 1.41 -11.20%
P/EPS 12.46 14.11 17.65 15.98 14.78 11.14 13.89 -6.99%
EY 8.03 7.09 5.67 6.26 6.76 8.98 7.20 7.55%
DY 0.00 3.91 2.18 3.24 0.00 3.29 1.90 -
P/NAPS 0.73 0.77 1.05 1.06 1.06 1.01 1.25 -30.15%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 25/02/15 24/11/14 21/08/14 22/05/14 25/02/14 21/11/13 -
Price 1.79 1.68 1.91 2.28 2.22 2.18 2.39 -
P/RPS 1.37 1.10 1.17 1.43 1.30 1.41 1.37 0.00%
P/EPS 14.48 14.91 15.60 16.72 15.12 11.85 13.55 4.52%
EY 6.91 6.71 6.41 5.98 6.61 8.44 7.38 -4.29%
DY 0.00 3.70 2.46 3.10 0.00 3.10 1.95 -
P/NAPS 0.85 0.81 0.93 1.11 1.08 1.08 1.22 -21.42%

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