[WCT] QoQ Annualized Quarter 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- -83.89%
YoY- -73.43%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,933,604 1,973,916 2,132,060 1,939,856 1,667,920 1,527,645 1,547,860 15.91%
PBT 122,000 147,510 149,974 100,768 271,557 249,953 173,082 -20.71%
Tax -56,831 -58,133 -65,646 -60,288 -54,940 -52,740 -48,592 10.95%
NP 65,169 89,377 84,328 40,480 216,617 197,213 124,490 -34.91%
-
NP to SH 68,375 86,488 81,794 35,304 219,111 200,245 128,540 -34.22%
-
Tax Rate 46.58% 39.41% 43.77% 59.83% 20.23% 21.10% 28.07% -
Total Cost 1,868,435 1,884,538 2,047,732 1,899,376 1,451,303 1,330,432 1,423,370 19.78%
-
Net Worth 2,722,568 2,666,575 2,619,384 2,611,025 2,508,034 2,489,981 2,282,284 12.41%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - 47,652 32,601 46,937 -
Div Payout % - - - - 21.75% 16.28% 36.52% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 2,722,568 2,666,575 2,619,384 2,611,025 2,508,034 2,489,981 2,282,284 12.41%
NOSH 1,243,181 1,240,267 1,235,558 1,225,833 1,140,015 1,121,613 1,076,549 10.02%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.37% 4.53% 3.96% 2.09% 12.99% 12.91% 8.04% -
ROE 2.51% 3.24% 3.12% 1.35% 8.74% 8.04% 5.63% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 155.54 159.15 172.56 158.25 146.31 136.20 143.78 5.35%
EPS 5.50 6.97 6.62 2.88 19.22 17.85 11.94 -40.21%
DPS 0.00 0.00 0.00 0.00 4.18 2.91 4.36 -
NAPS 2.19 2.15 2.12 2.13 2.20 2.22 2.12 2.17%
Adjusted Per Share Value based on latest NOSH - 1,225,833
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 136.35 139.19 150.34 136.79 117.61 107.72 109.15 15.91%
EPS 4.82 6.10 5.77 2.49 15.45 14.12 9.06 -34.21%
DPS 0.00 0.00 0.00 0.00 3.36 2.30 3.31 -
NAPS 1.9198 1.8803 1.847 1.8411 1.7685 1.7558 1.6093 12.42%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.73 1.61 1.50 1.69 1.61 1.37 1.42 -
P/RPS 1.11 1.01 0.87 1.07 1.10 1.01 0.99 7.88%
P/EPS 31.45 23.09 22.66 58.68 8.38 7.67 11.89 90.69%
EY 3.18 4.33 4.41 1.70 11.94 13.03 8.41 -47.55%
DY 0.00 0.00 0.00 0.00 2.60 2.12 3.07 -
P/NAPS 0.79 0.75 0.71 0.79 0.73 0.62 0.67 11.55%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 21/11/16 23/08/16 25/05/16 25/02/16 24/11/15 20/08/15 -
Price 1.91 1.93 1.59 1.69 1.61 1.51 1.18 -
P/RPS 1.23 1.21 0.92 1.07 1.10 1.11 0.82 30.87%
P/EPS 34.73 27.68 24.02 58.68 8.38 8.46 9.88 130.30%
EY 2.88 3.61 4.16 1.70 11.94 11.82 10.12 -56.56%
DY 0.00 0.00 0.00 0.00 2.60 1.92 3.69 -
P/NAPS 0.87 0.90 0.75 0.79 0.73 0.68 0.56 33.95%

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