[WCT] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 131.25%
YoY- 25.56%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 467,221 1,654,951 1,391,970 973,462 490,945 1,560,354 1,180,182 -46.11%
PBT 56,753 254,243 188,825 128,931 65,355 414,944 155,105 -48.87%
Tax -16,205 -64,492 -52,934 -33,593 -23,523 -69,241 -41,139 -46.29%
NP 40,548 189,751 135,891 95,338 41,832 345,703 113,966 -49.82%
-
NP to SH 40,097 197,548 141,189 99,860 43,182 358,861 119,890 -51.85%
-
Tax Rate 28.55% 25.37% 28.03% 26.06% 35.99% 16.69% 26.52% -
Total Cost 426,673 1,465,200 1,256,079 878,124 449,113 1,214,651 1,066,216 -45.72%
-
Net Worth 2,239,750 2,168,733 2,091,689 2,056,251 1,971,131 1,794,040 1,548,818 27.90%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 72,470 37,351 36,907 - 66,096 30,730 -
Div Payout % - 36.68% 26.46% 36.96% - 18.42% 25.63% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 2,239,750 2,168,733 2,091,689 2,056,251 1,971,131 1,794,040 1,548,818 27.90%
NOSH 1,092,561 1,073,630 1,067,188 1,054,487 1,016,047 944,232 819,480 21.15%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.68% 11.47% 9.76% 9.79% 8.52% 22.16% 9.66% -
ROE 1.79% 9.11% 6.75% 4.86% 2.19% 20.00% 7.74% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 42.76 154.15 130.43 92.32 48.32 165.25 144.02 -55.52%
EPS 3.67 18.40 13.23 9.47 4.25 38.01 14.63 -60.25%
DPS 0.00 6.75 3.50 3.50 0.00 7.00 3.75 -
NAPS 2.05 2.02 1.96 1.95 1.94 1.90 1.89 5.57%
Adjusted Per Share Value based on latest NOSH - 1,092,061
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 29.95 106.10 89.24 62.41 31.47 100.03 75.66 -46.11%
EPS 2.57 12.66 9.05 6.40 2.77 23.01 7.69 -51.87%
DPS 0.00 4.65 2.39 2.37 0.00 4.24 1.97 -
NAPS 1.4359 1.3904 1.341 1.3183 1.2637 1.1502 0.993 27.90%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.17 2.05 2.45 2.49 2.38 2.35 2.70 -
P/RPS 5.07 1.33 1.88 2.70 4.93 1.42 1.87 94.55%
P/EPS 59.13 11.14 18.52 26.29 56.00 6.18 18.46 117.44%
EY 1.69 8.98 5.40 3.80 1.79 16.17 5.42 -54.05%
DY 0.00 3.29 1.43 1.41 0.00 2.98 1.39 -
P/NAPS 1.06 1.01 1.25 1.28 1.23 1.24 1.43 -18.10%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 25/02/14 21/11/13 22/08/13 22/05/13 25/02/13 21/11/12 -
Price 2.22 2.18 2.39 2.37 2.64 2.20 2.71 -
P/RPS 5.19 1.41 1.83 2.57 5.46 1.33 1.88 96.91%
P/EPS 60.49 11.85 18.07 25.03 62.12 5.79 18.52 120.29%
EY 1.65 8.44 5.54 4.00 1.61 17.28 5.40 -54.66%
DY 0.00 3.10 1.46 1.48 0.00 3.18 1.38 -
P/NAPS 1.08 1.08 1.22 1.22 1.36 1.16 1.43 -17.08%

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