[WCT] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -51.87%
YoY- 7.86%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,654,951 1,855,960 1,946,924 1,963,780 1,560,354 1,573,576 1,476,766 7.86%
PBT 254,243 251,766 257,862 261,420 414,944 206,806 199,038 17.67%
Tax -64,492 -70,578 -67,186 -94,092 -69,241 -54,852 -45,514 26.07%
NP 189,751 181,188 190,676 167,328 345,703 151,954 153,524 15.12%
-
NP to SH 197,548 188,252 199,720 172,728 358,861 159,853 159,066 15.49%
-
Tax Rate 25.37% 28.03% 26.06% 35.99% 16.69% 26.52% 22.87% -
Total Cost 1,465,200 1,674,772 1,756,248 1,796,452 1,214,651 1,421,621 1,323,242 7.01%
-
Net Worth 2,168,733 2,091,689 2,056,251 1,971,131 1,794,040 1,548,818 1,546,474 25.21%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 72,470 49,802 73,814 - 66,096 40,974 61,368 11.68%
Div Payout % 36.68% 26.46% 36.96% - 18.42% 25.63% 38.58% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 2,168,733 2,091,689 2,056,251 1,971,131 1,794,040 1,548,818 1,546,474 25.21%
NOSH 1,073,630 1,067,188 1,054,487 1,016,047 944,232 819,480 818,240 19.79%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.47% 9.76% 9.79% 8.52% 22.16% 9.66% 10.40% -
ROE 9.11% 9.00% 9.71% 8.76% 20.00% 10.32% 10.29% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 154.15 173.91 184.63 193.28 165.25 192.02 180.48 -9.95%
EPS 18.40 17.64 18.94 17.00 38.01 19.51 19.44 -3.58%
DPS 6.75 4.67 7.00 0.00 7.00 5.00 7.50 -6.76%
NAPS 2.02 1.96 1.95 1.94 1.90 1.89 1.89 4.52%
Adjusted Per Share Value based on latest NOSH - 1,016,047
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 116.70 130.87 137.29 138.47 110.03 110.96 104.13 7.87%
EPS 13.93 13.27 14.08 12.18 25.30 11.27 11.22 15.46%
DPS 5.11 3.51 5.20 0.00 4.66 2.89 4.33 11.64%
NAPS 1.5293 1.4749 1.45 1.3899 1.2651 1.0921 1.0905 25.21%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.05 2.45 2.49 2.38 2.35 2.70 2.40 -
P/RPS 1.33 1.41 1.35 1.23 1.42 1.41 1.33 0.00%
P/EPS 11.14 13.89 13.15 14.00 6.18 13.84 12.35 -6.62%
EY 8.98 7.20 7.61 7.14 16.17 7.22 8.10 7.09%
DY 3.29 1.90 2.81 0.00 2.98 1.85 3.13 3.37%
P/NAPS 1.01 1.25 1.28 1.23 1.24 1.43 1.27 -14.12%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 21/11/13 22/08/13 22/05/13 25/02/13 21/11/12 15/08/12 -
Price 2.18 2.39 2.37 2.64 2.20 2.71 2.48 -
P/RPS 1.41 1.37 1.28 1.37 1.33 1.41 1.37 1.93%
P/EPS 11.85 13.55 12.51 15.53 5.79 13.89 12.76 -4.79%
EY 8.44 7.38 7.99 6.44 17.28 7.20 7.84 5.02%
DY 3.10 1.95 2.95 0.00 3.18 1.85 3.02 1.75%
P/NAPS 1.08 1.22 1.22 1.36 1.16 1.43 1.31 -12.04%

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