[WCT] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -72.98%
YoY- -17.17%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,667,920 1,145,734 773,930 351,621 1,662,222 1,339,800 868,694 54.29%
PBT 271,557 187,465 86,541 42,745 149,454 134,598 102,225 91.46%
Tax -54,940 -39,555 -24,296 -9,449 -28,483 -28,676 -22,626 80.36%
NP 216,617 147,910 62,245 33,296 120,971 105,922 79,599 94.56%
-
NP to SH 219,111 150,184 64,270 33,214 122,918 100,244 74,395 105.06%
-
Tax Rate 20.23% 21.10% 28.07% 22.11% 19.06% 21.30% 22.13% -
Total Cost 1,451,303 997,824 711,685 318,325 1,541,251 1,233,878 789,095 49.94%
-
Net Worth 2,508,034 2,489,981 2,282,284 2,268,010 2,257,910 2,238,564 2,236,213 7.92%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 47,652 24,451 23,468 - 67,737 38,546 38,506 15.22%
Div Payout % 21.75% 16.28% 36.52% - 55.11% 38.45% 51.76% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 2,508,034 2,489,981 2,282,284 2,268,010 2,257,910 2,238,564 2,236,213 7.92%
NOSH 1,140,015 1,121,613 1,076,549 1,074,886 1,090,778 1,091,982 1,090,835 2.97%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 12.99% 12.91% 8.04% 9.47% 7.28% 7.91% 9.16% -
ROE 8.74% 6.03% 2.82% 1.46% 5.44% 4.48% 3.33% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 146.31 102.15 71.89 32.71 152.39 122.69 79.64 49.83%
EPS 19.22 13.39 5.97 3.09 11.04 9.18 6.82 99.14%
DPS 4.18 2.18 2.18 0.00 6.21 3.53 3.53 11.89%
NAPS 2.20 2.22 2.12 2.11 2.07 2.05 2.05 4.80%
Adjusted Per Share Value based on latest NOSH - 1,074,886
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 117.61 80.79 54.57 24.79 117.21 94.48 61.26 54.28%
EPS 15.45 10.59 4.53 2.34 8.67 7.07 5.25 104.95%
DPS 3.36 1.72 1.65 0.00 4.78 2.72 2.72 15.08%
NAPS 1.7685 1.7558 1.6093 1.5993 1.5922 1.5785 1.5769 7.92%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.61 1.37 1.42 1.54 1.59 2.16 2.18 -
P/RPS 1.10 1.34 1.98 4.71 1.04 1.76 2.74 -45.48%
P/EPS 8.38 10.23 23.79 49.84 14.11 23.53 31.96 -58.93%
EY 11.94 9.77 4.20 2.01 7.09 4.25 3.13 143.54%
DY 2.60 1.59 1.54 0.00 3.91 1.63 1.62 36.96%
P/NAPS 0.73 0.62 0.67 0.73 0.77 1.05 1.06 -21.96%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 24/11/15 20/08/15 25/05/15 25/02/15 24/11/14 21/08/14 -
Price 1.61 1.51 1.18 1.79 1.68 1.91 2.28 -
P/RPS 1.10 1.48 1.64 5.47 1.10 1.56 2.86 -47.02%
P/EPS 8.38 11.28 19.77 57.93 14.91 20.81 33.43 -60.14%
EY 11.94 8.87 5.06 1.73 6.71 4.81 2.99 151.06%
DY 2.60 1.44 1.85 0.00 3.70 1.85 1.55 41.04%
P/NAPS 0.73 0.68 0.56 0.85 0.81 0.93 1.11 -24.31%

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