[WCT] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -0.7%
YoY- 16.87%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 2,333,376 2,127,294 2,419,384 2,159,164 1,905,876 1,768,640 1,713,432 22.79%
PBT 154,816 204,761 242,948 221,188 230,649 198,869 166,654 -4.78%
Tax -104,680 -67,470 -82,988 -67,992 -78,732 -75,225 -62,236 41.29%
NP 50,136 137,290 159,960 153,196 151,917 123,644 104,418 -38.60%
-
NP to SH 111,781 144,385 164,324 153,540 154,622 127,130 109,122 1.61%
-
Tax Rate 67.62% 32.95% 34.16% 30.74% 34.13% 37.83% 37.34% -
Total Cost 2,283,240 1,990,004 2,259,424 2,005,968 1,753,959 1,644,996 1,609,014 26.19%
-
Net Worth 3,106,332 3,098,576 3,120,250 3,142,059 3,141,868 2,952,537 2,853,553 5.80%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 23,608 - - - 42,457 - - -
Div Payout % 21.12% - - - 27.46% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 3,106,332 3,098,576 3,120,250 3,142,059 3,141,868 2,952,537 2,853,553 5.80%
NOSH 1,416,403 1,416,392 1,415,581 1,415,581 1,415,581 1,354,375 1,321,089 4.74%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.15% 6.45% 6.61% 7.10% 7.97% 6.99% 6.09% -
ROE 3.60% 4.66% 5.27% 4.89% 4.92% 4.31% 3.82% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 169.01 153.78 172.13 152.55 134.67 130.59 129.70 19.24%
EPS 8.01 10.31 11.66 10.84 11.29 9.39 8.26 -2.02%
DPS 1.71 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.25 2.24 2.22 2.22 2.22 2.18 2.16 2.75%
Adjusted Per Share Value based on latest NOSH - 1,415,581
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 164.54 150.00 170.60 152.25 134.39 124.71 120.82 22.79%
EPS 7.88 10.18 11.59 10.83 10.90 8.96 7.69 1.63%
DPS 1.66 0.00 0.00 0.00 2.99 0.00 0.00 -
NAPS 2.1904 2.1849 2.2002 2.2156 2.2155 2.082 2.0122 5.80%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.675 0.89 0.81 1.31 1.62 1.75 2.06 -
P/RPS 0.40 0.58 0.47 0.86 1.20 1.34 1.59 -60.04%
P/EPS 8.34 8.53 6.93 12.08 14.83 18.64 24.94 -51.72%
EY 11.99 11.73 14.43 8.28 6.74 5.36 4.01 107.13%
DY 2.53 0.00 0.00 0.00 1.85 0.00 0.00 -
P/NAPS 0.30 0.40 0.36 0.59 0.73 0.80 0.95 -53.52%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 26/11/18 27/08/18 23/05/18 26/02/18 22/11/17 24/08/17 -
Price 0.845 0.815 0.92 0.795 1.58 1.65 1.85 -
P/RPS 0.50 0.53 0.53 0.52 1.17 1.26 1.43 -50.27%
P/EPS 10.44 7.81 7.87 7.33 14.46 17.58 22.40 -39.80%
EY 9.58 12.81 12.71 13.65 6.91 5.69 4.46 66.24%
DY 2.02 0.00 0.00 0.00 1.90 0.00 0.00 -
P/NAPS 0.38 0.36 0.41 0.36 0.71 0.76 0.86 -41.90%

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