[WCT] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -79.7%
YoY- -7.14%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,662,222 1,339,800 868,694 467,221 1,654,951 1,391,970 973,462 42.72%
PBT 149,454 134,598 102,225 56,753 254,243 188,825 128,931 10.31%
Tax -28,483 -28,676 -22,626 -16,205 -64,492 -52,934 -33,593 -10.39%
NP 120,971 105,922 79,599 40,548 189,751 135,891 95,338 17.15%
-
NP to SH 122,918 100,244 74,395 40,097 197,548 141,189 99,860 14.81%
-
Tax Rate 19.06% 21.30% 22.13% 28.55% 25.37% 28.03% 26.06% -
Total Cost 1,541,251 1,233,878 789,095 426,673 1,465,200 1,256,079 878,124 45.35%
-
Net Worth 2,257,910 2,238,564 2,236,213 2,239,750 2,168,733 2,091,689 2,056,251 6.41%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 67,737 38,546 38,506 - 72,470 37,351 36,907 49.73%
Div Payout % 55.11% 38.45% 51.76% - 36.68% 26.46% 36.96% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,257,910 2,238,564 2,236,213 2,239,750 2,168,733 2,091,689 2,056,251 6.41%
NOSH 1,090,778 1,091,982 1,090,835 1,092,561 1,073,630 1,067,188 1,054,487 2.27%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.28% 7.91% 9.16% 8.68% 11.47% 9.76% 9.79% -
ROE 5.44% 4.48% 3.33% 1.79% 9.11% 6.75% 4.86% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 152.39 122.69 79.64 42.76 154.15 130.43 92.32 39.54%
EPS 11.04 9.18 6.82 3.67 18.40 13.23 9.47 10.73%
DPS 6.21 3.53 3.53 0.00 6.75 3.50 3.50 46.40%
NAPS 2.07 2.05 2.05 2.05 2.02 1.96 1.95 4.05%
Adjusted Per Share Value based on latest NOSH - 1,092,561
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 117.21 94.48 61.26 32.95 116.70 98.15 68.64 42.72%
EPS 8.67 7.07 5.25 2.83 13.93 9.96 7.04 14.85%
DPS 4.78 2.72 2.72 0.00 5.11 2.63 2.60 49.90%
NAPS 1.5922 1.5785 1.5769 1.5793 1.5293 1.4749 1.45 6.41%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.59 2.16 2.18 2.17 2.05 2.45 2.49 -
P/RPS 1.04 1.76 2.74 5.07 1.33 1.88 2.70 -46.96%
P/EPS 14.11 23.53 31.96 59.13 11.14 18.52 26.29 -33.88%
EY 7.09 4.25 3.13 1.69 8.98 5.40 3.80 51.38%
DY 3.91 1.63 1.62 0.00 3.29 1.43 1.41 97.01%
P/NAPS 0.77 1.05 1.06 1.06 1.01 1.25 1.28 -28.67%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 24/11/14 21/08/14 22/05/14 25/02/14 21/11/13 22/08/13 -
Price 1.68 1.91 2.28 2.22 2.18 2.39 2.37 -
P/RPS 1.10 1.56 2.86 5.19 1.41 1.83 2.57 -43.11%
P/EPS 14.91 20.81 33.43 60.49 11.85 18.07 25.03 -29.13%
EY 6.71 4.81 2.99 1.65 8.44 5.54 4.00 41.04%
DY 3.70 1.85 1.55 0.00 3.10 1.46 1.48 83.89%
P/NAPS 0.81 0.93 1.11 1.08 1.08 1.22 1.22 -23.83%

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