[WCT] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock

[WCT] WCT HOLDINGS BERHAD

Announcement Date

22-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- -18.81%

YoY- -7.14%

Quarter Report

WCT - 1st Qtr Results & Notes.2014.pdf

Latest QR

Upcoming QR

WCT's Result

WCT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Annualized Quarter Result
Revenue	1,662,222	1,786,400	1,737,388	1,868,884	1,654,951	1,855,960	1,946,924	-9.97%
YoY %	-6.95%	2.82%	-7.04%	12.93%	-10.83%	-4.67%	-	-
Horiz. %	85.38%	91.75%	89.24%	95.99%	85.00%	95.33%	100.00%	-
PBT	149,454	179,464	204,450	227,012	254,243	251,766	257,862	-30.41%
YoY %	-16.72%	-12.22%	-9.94%	-10.71%	0.98%	-2.36%	-	-
Horiz. %	57.96%	69.60%	79.29%	88.04%	98.60%	97.64%	100.00%	-
Tax	-28,483	-38,234	-45,252	-64,820	-64,492	-70,578	-67,186	-43.47%
YoY %	25.50%	15.51%	30.19%	-0.51%	8.62%	-5.05%	-	-
Horiz. %	42.39%	56.91%	67.35%	96.48%	95.99%	105.05%	100.00%	-
NP	120,971	141,229	159,198	162,192	189,751	181,188	190,676	-26.10%
YoY %	-14.34%	-11.29%	-1.85%	-14.52%	4.73%	-4.98%	-	-
Horiz. %	63.44%	74.07%	83.49%	85.06%	99.51%	95.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	122,918	133,658	148,790	160,388	197,548	188,252	199,720	-27.58%
YoY %	-8.04%	-10.17%	-7.23%	-18.81%	4.94%	-5.74%	-	-
Horiz. %	61.55%	66.92%	74.50%	80.31%	98.91%	94.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.06%	21.30%	22.13%	28.55%	25.37%	28.03%	26.06%	-
YoY %	-10.52%	-3.75%	-22.49%	12.53%	-9.49%	7.56%	-	-
Horiz. %	73.14%	81.73%	84.92%	109.55%	97.35%	107.56%	100.00%	-
Total Cost	1,541,251	1,645,170	1,578,190	1,706,692	1,465,200	1,674,772	1,756,248	-8.31%
YoY %	-6.32%	4.24%	-7.53%	16.48%	-12.51%	-4.64%	-	-
Horiz. %	87.76%	93.68%	89.86%	97.18%	83.43%	95.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,257,910	2,238,564	2,236,213	2,239,750	2,168,733	2,091,689	2,056,251	6.41%
YoY %	0.86%	0.11%	-0.16%	3.27%	3.68%	1.72%	-	-
Horiz. %	109.81%	108.87%	108.75%	108.92%	105.47%	101.72%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	67,737	51,395	77,013	-	72,470	49,802	73,814	-5.55%
YoY %	31.80%	-33.26%	0.00%	-	45.52%	-32.53%	-	-
Horiz. %	91.77%	69.63%	104.33%	-	98.18%	67.47%	100.00%	-
Div Payout %	55.11%	38.45%	51.76%	-	36.68%	26.46%	36.96%	-
YoY %	43.33%	-25.71%	0.00%	-	38.62%	-28.41%	-	-
Horiz. %	149.11%	104.03%	140.04%	-	99.24%	71.59%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	2,257,910	2,238,564	2,236,213	2,239,750	2,168,733	2,091,689	2,056,251	6.41%
YoY %	0.86%	0.11%	-0.16%	3.27%	3.68%	1.72%	-	-
Horiz. %	109.81%	108.87%	108.75%	108.92%	105.47%	101.72%	100.00%	-
NOSH	1,090,778	1,091,982	1,090,835	1,092,561	1,073,630	1,067,188	1,054,487	2.27%
YoY %	-0.11%	0.11%	-0.16%	1.76%	0.60%	1.20%	-	-
Horiz. %	103.44%	103.56%	103.45%	103.61%	101.82%	101.20%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	7.28%	7.91%	9.16%	8.68%	11.47%	9.76%	9.79%	-
YoY %	-7.96%	-13.65%	5.53%	-24.32%	17.52%	-0.31%	-	-
Horiz. %	74.36%	80.80%	93.56%	88.66%	117.16%	99.69%	100.00%	-
ROE	5.44%	5.97%	6.65%	7.16%	9.11%	9.00%	9.71%	-
YoY %	-8.88%	-10.23%	-7.12%	-21.41%	1.22%	-7.31%	-	-
Horiz. %	56.02%	61.48%	68.49%	73.74%	93.82%	92.69%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	152.39	163.59	159.27	171.06	154.15	173.91	184.63	-11.97%
YoY %	-6.85%	2.71%	-6.89%	10.97%	-11.36%	-5.81%	-	-
Horiz. %	82.54%	88.60%	86.26%	92.65%	83.49%	94.19%	100.00%	-
EPS	11.04	12.24	13.64	14.68	18.40	17.64	18.94	-30.15%
YoY %	-9.80%	-10.26%	-7.08%	-20.22%	4.31%	-6.86%	-	-
Horiz. %	58.29%	64.63%	72.02%	77.51%	97.15%	93.14%	100.00%	-
DPS	6.21	4.71	7.06	0.00	6.75	4.67	7.00	-7.65%
YoY %	31.85%	-33.29%	0.00%	0.00%	44.54%	-33.29%	-	-
Horiz. %	88.71%	67.29%	100.86%	0.00%	96.43%	66.71%	100.00%	-
NAPS	2.07	2.05	2.05	2.05	2.02	1.96	1.95	4.05%
YoY %	0.98%	0.00%	0.00%	1.49%	3.06%	0.51%	-	-
Horiz. %	106.15%	105.13%	105.13%	105.13%	103.59%	100.51%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,092,561
RPS	117.21	125.97	122.51	131.78	116.70	130.87	137.29	-9.97%
YoY %	-6.95%	2.82%	-7.03%	12.92%	-10.83%	-4.68%	-	-
Horiz. %	85.37%	91.75%	89.23%	95.99%	85.00%	95.32%	100.00%	-
EPS	8.67	9.42	10.49	11.31	13.93	13.27	14.08	-27.55%
YoY %	-7.96%	-10.20%	-7.25%	-18.81%	4.97%	-5.75%	-	-
Horiz. %	61.58%	66.90%	74.50%	80.33%	98.93%	94.25%	100.00%	-
DPS	4.78	3.62	5.43	0.00	5.11	3.51	5.20	-5.44%
YoY %	32.04%	-33.33%	0.00%	0.00%	45.58%	-32.50%	-	-
Horiz. %	91.92%	69.62%	104.42%	0.00%	98.27%	67.50%	100.00%	-
NAPS	1.5922	1.5785	1.5769	1.5793	1.5293	1.4749	1.45	6.41%
YoY %	0.87%	0.10%	-0.15%	3.27%	3.69%	1.72%	-	-
Horiz. %	109.81%	108.86%	108.75%	108.92%	105.47%	101.72%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	1.59	2.16	2.18	2.17	2.05	2.45	2.49	-
P/RPS	1.04	1.32	1.37	1.27	1.33	1.41	1.35	-15.92%
YoY %	-21.21%	-3.65%	7.87%	-4.51%	-5.67%	4.44%	-	-
Horiz. %	77.04%	97.78%	101.48%	94.07%	98.52%	104.44%	100.00%	-
P/EPS	14.11	17.65	15.98	14.78	11.14	13.89	13.15	4.79%
YoY %	-20.06%	10.45%	8.12%	32.68%	-19.80%	5.63%	-	-
Horiz. %	107.30%	134.22%	121.52%	112.40%	84.71%	105.63%	100.00%	-
EY	7.09	5.67	6.26	6.76	8.98	7.20	7.61	-4.59%
YoY %	25.04%	-9.42%	-7.40%	-24.72%	24.72%	-5.39%	-	-
Horiz. %	93.17%	74.51%	82.26%	88.83%	118.00%	94.61%	100.00%	-
DY	3.91	2.18	3.24	0.00	3.29	1.90	2.81	24.56%
YoY %	79.36%	-32.72%	0.00%	0.00%	73.16%	-32.38%	-	-
Horiz. %	139.15%	77.58%	115.30%	0.00%	117.08%	67.62%	100.00%	-
P/NAPS	0.77	1.05	1.06	1.06	1.01	1.25	1.28	-28.67%
YoY %	-26.67%	-0.94%	0.00%	4.95%	-19.20%	-2.34%	-	-
Horiz. %	60.16%	82.03%	82.81%	82.81%	78.91%	97.66%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	25/02/15	24/11/14	21/08/14	22/05/14	25/02/14	21/11/13	22/08/13	-
Price	1.68	1.91	2.28	2.22	2.18	2.39	2.37	-
P/RPS	1.10	1.17	1.43	1.30	1.41	1.37	1.28	-9.58%
YoY %	-5.98%	-18.18%	10.00%	-7.80%	2.92%	7.03%	-	-
Horiz. %	85.94%	91.41%	111.72%	101.56%	110.16%	107.03%	100.00%	-
P/EPS	14.91	15.60	16.72	15.12	11.85	13.55	12.51	12.37%
YoY %	-4.42%	-6.70%	10.58%	27.59%	-12.55%	8.31%	-	-
Horiz. %	119.18%	124.70%	133.65%	120.86%	94.72%	108.31%	100.00%	-
EY	6.71	6.41	5.98	6.61	8.44	7.38	7.99	-10.95%
YoY %	4.68%	7.19%	-9.53%	-21.68%	14.36%	-7.63%	-	-
Horiz. %	83.98%	80.23%	74.84%	82.73%	105.63%	92.37%	100.00%	-
DY	3.70	2.46	3.10	0.00	3.10	1.95	2.95	16.25%
YoY %	50.41%	-20.65%	0.00%	0.00%	58.97%	-33.90%	-	-
Horiz. %	125.42%	83.39%	105.08%	0.00%	105.08%	66.10%	100.00%	-
P/NAPS	0.81	0.93	1.11	1.08	1.08	1.22	1.22	-23.83%
YoY %	-12.90%	-16.22%	2.78%	0.00%	-11.48%	0.00%	-	-
Horiz. %	66.39%	76.23%	90.98%	88.52%	88.52%	100.00%	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