[WCT] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 22.62%
YoY- -37.78%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,145,734 773,930 351,621 1,662,222 1,339,800 868,694 467,221 81.74%
PBT 187,465 86,541 42,745 149,454 134,598 102,225 56,753 121.63%
Tax -39,555 -24,296 -9,449 -28,483 -28,676 -22,626 -16,205 81.18%
NP 147,910 62,245 33,296 120,971 105,922 79,599 40,548 136.77%
-
NP to SH 150,184 64,270 33,214 122,918 100,244 74,395 40,097 140.98%
-
Tax Rate 21.10% 28.07% 22.11% 19.06% 21.30% 22.13% 28.55% -
Total Cost 997,824 711,685 318,325 1,541,251 1,233,878 789,095 426,673 76.09%
-
Net Worth 2,489,981 2,282,284 2,268,010 2,257,910 2,238,564 2,236,213 2,239,750 7.30%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 24,451 23,468 - 67,737 38,546 38,506 - -
Div Payout % 16.28% 36.52% - 55.11% 38.45% 51.76% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 2,489,981 2,282,284 2,268,010 2,257,910 2,238,564 2,236,213 2,239,750 7.30%
NOSH 1,121,613 1,076,549 1,074,886 1,090,778 1,091,982 1,090,835 1,092,561 1.76%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 12.91% 8.04% 9.47% 7.28% 7.91% 9.16% 8.68% -
ROE 6.03% 2.82% 1.46% 5.44% 4.48% 3.33% 1.79% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 102.15 71.89 32.71 152.39 122.69 79.64 42.76 78.60%
EPS 13.39 5.97 3.09 11.04 9.18 6.82 3.67 136.81%
DPS 2.18 2.18 0.00 6.21 3.53 3.53 0.00 -
NAPS 2.22 2.12 2.11 2.07 2.05 2.05 2.05 5.44%
Adjusted Per Share Value based on latest NOSH - 1,090,698
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 73.45 49.62 22.54 106.57 85.89 55.69 29.95 81.75%
EPS 9.63 4.12 2.13 7.88 6.43 4.77 2.57 141.05%
DPS 1.57 1.50 0.00 4.34 2.47 2.47 0.00 -
NAPS 1.5963 1.4632 1.454 1.4476 1.4351 1.4336 1.4359 7.30%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.37 1.42 1.54 1.59 2.16 2.18 2.17 -
P/RPS 1.34 1.98 4.71 1.04 1.76 2.74 5.07 -58.78%
P/EPS 10.23 23.79 49.84 14.11 23.53 31.96 59.13 -68.91%
EY 9.77 4.20 2.01 7.09 4.25 3.13 1.69 221.76%
DY 1.59 1.54 0.00 3.91 1.63 1.62 0.00 -
P/NAPS 0.62 0.67 0.73 0.77 1.05 1.06 1.06 -30.03%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 20/08/15 25/05/15 25/02/15 24/11/14 21/08/14 22/05/14 -
Price 1.51 1.18 1.79 1.68 1.91 2.28 2.22 -
P/RPS 1.48 1.64 5.47 1.10 1.56 2.86 5.19 -56.64%
P/EPS 11.28 19.77 57.93 14.91 20.81 33.43 60.49 -67.32%
EY 8.87 5.06 1.73 6.71 4.81 2.99 1.65 206.55%
DY 1.44 1.85 0.00 3.70 1.85 1.55 0.00 -
P/NAPS 0.68 0.56 0.85 0.81 0.93 1.11 1.08 -26.51%

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