[WCT] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 85.54%
YoY- -25.5%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 351,621 1,662,222 1,339,800 868,694 467,221 1,654,951 1,391,970 -60.07%
PBT 42,745 149,454 134,598 102,225 56,753 254,243 188,825 -62.89%
Tax -9,449 -28,483 -28,676 -22,626 -16,205 -64,492 -52,934 -68.33%
NP 33,296 120,971 105,922 79,599 40,548 189,751 135,891 -60.87%
-
NP to SH 33,214 122,918 100,244 74,395 40,097 197,548 141,189 -61.92%
-
Tax Rate 22.11% 19.06% 21.30% 22.13% 28.55% 25.37% 28.03% -
Total Cost 318,325 1,541,251 1,233,878 789,095 426,673 1,465,200 1,256,079 -59.98%
-
Net Worth 2,268,010 2,257,910 2,238,564 2,236,213 2,239,750 2,168,733 2,091,689 5.54%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 67,737 38,546 38,506 - 72,470 37,351 -
Div Payout % - 55.11% 38.45% 51.76% - 36.68% 26.46% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 2,268,010 2,257,910 2,238,564 2,236,213 2,239,750 2,168,733 2,091,689 5.54%
NOSH 1,074,886 1,090,778 1,091,982 1,090,835 1,092,561 1,073,630 1,067,188 0.48%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 9.47% 7.28% 7.91% 9.16% 8.68% 11.47% 9.76% -
ROE 1.46% 5.44% 4.48% 3.33% 1.79% 9.11% 6.75% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 32.71 152.39 122.69 79.64 42.76 154.15 130.43 -60.26%
EPS 3.09 11.04 9.18 6.82 3.67 18.40 13.23 -62.10%
DPS 0.00 6.21 3.53 3.53 0.00 6.75 3.50 -
NAPS 2.11 2.07 2.05 2.05 2.05 2.02 1.96 5.04%
Adjusted Per Share Value based on latest NOSH - 1,092,292
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 22.54 106.57 85.89 55.69 29.95 106.10 89.24 -60.07%
EPS 2.13 7.88 6.43 4.77 2.57 12.66 9.05 -61.91%
DPS 0.00 4.34 2.47 2.47 0.00 4.65 2.39 -
NAPS 1.454 1.4476 1.4351 1.4336 1.4359 1.3904 1.341 5.54%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.54 1.59 2.16 2.18 2.17 2.05 2.45 -
P/RPS 4.71 1.04 1.76 2.74 5.07 1.33 1.88 84.56%
P/EPS 49.84 14.11 23.53 31.96 59.13 11.14 18.52 93.59%
EY 2.01 7.09 4.25 3.13 1.69 8.98 5.40 -48.28%
DY 0.00 3.91 1.63 1.62 0.00 3.29 1.43 -
P/NAPS 0.73 0.77 1.05 1.06 1.06 1.01 1.25 -30.15%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 25/02/15 24/11/14 21/08/14 22/05/14 25/02/14 21/11/13 -
Price 1.79 1.68 1.91 2.28 2.22 2.18 2.39 -
P/RPS 5.47 1.10 1.56 2.86 5.19 1.41 1.83 107.64%
P/EPS 57.93 14.91 20.81 33.43 60.49 11.85 18.07 117.57%
EY 1.73 6.71 4.81 2.99 1.65 8.44 5.54 -54.00%
DY 0.00 3.70 1.85 1.55 0.00 3.10 1.46 -
P/NAPS 0.85 0.81 0.93 1.11 1.08 1.08 1.22 -21.42%

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