[WCT] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 176.64%
YoY- 232.37%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 581,066 484,964 522,186 371,804 422,309 351,621 322,422 48.14%
PBT 49,795 25,192 84,092 100,294 43,796 42,745 14,856 124.13%
Tax -17,751 -15,072 -15,385 -14,629 -14,847 -9,449 193 -
NP 32,044 10,120 68,707 85,665 28,949 33,296 15,049 65.58%
-
NP to SH 32,071 8,826 68,927 85,914 31,056 33,214 22,674 26.03%
-
Tax Rate 35.65% 59.83% 18.30% 14.59% 33.90% 22.11% -1.30% -
Total Cost 549,022 474,844 453,479 286,139 393,360 318,325 307,373 47.26%
-
Net Worth 2,645,545 2,611,025 2,628,065 2,567,013 2,278,156 2,268,010 2,181,397 13.73%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 23,891 - 23,426 - 29,230 -
Div Payout % - - 34.66% - 75.43% - 128.92% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 2,645,545 2,611,025 2,628,065 2,567,013 2,278,156 2,268,010 2,181,397 13.73%
NOSH 1,247,898 1,225,833 1,194,575 1,156,312 1,074,602 1,074,886 1,090,698 9.40%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 5.51% 2.09% 13.16% 23.04% 6.85% 9.47% 4.67% -
ROE 1.21% 0.34% 2.62% 3.35% 1.36% 1.46% 1.04% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 46.56 39.56 43.71 32.15 39.30 32.71 29.56 35.41%
EPS 2.57 0.72 5.77 7.43 2.89 3.09 2.04 16.66%
DPS 0.00 0.00 2.00 0.00 2.18 0.00 2.68 -
NAPS 2.12 2.13 2.20 2.22 2.12 2.11 2.00 3.96%
Adjusted Per Share Value based on latest NOSH - 1,156,312
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 37.25 31.09 33.48 23.84 27.07 22.54 20.67 48.14%
EPS 2.06 0.57 4.42 5.51 1.99 2.13 1.45 26.40%
DPS 0.00 0.00 1.53 0.00 1.50 0.00 1.87 -
NAPS 1.6961 1.6739 1.6849 1.6457 1.4605 1.454 1.3985 13.73%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.50 1.69 1.61 1.37 1.42 1.54 1.59 -
P/RPS 3.22 4.27 3.68 4.26 3.61 4.71 5.38 -29.00%
P/EPS 58.37 234.72 27.90 18.44 49.13 49.84 76.48 -16.49%
EY 1.71 0.43 3.58 5.42 2.04 2.01 1.31 19.45%
DY 0.00 0.00 1.24 0.00 1.54 0.00 1.69 -
P/NAPS 0.71 0.79 0.73 0.62 0.67 0.73 0.80 -7.65%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 25/05/16 25/02/16 24/11/15 20/08/15 25/05/15 25/02/15 -
Price 1.59 1.69 1.61 1.51 1.18 1.79 1.68 -
P/RPS 3.41 4.27 3.68 4.70 3.00 5.47 5.68 -28.85%
P/EPS 61.87 234.72 27.90 20.32 40.83 57.93 80.81 -16.32%
EY 1.62 0.43 3.58 4.92 2.45 1.73 1.24 19.52%
DY 0.00 0.00 1.24 0.00 1.85 0.00 1.60 -
P/NAPS 0.75 0.79 0.73 0.68 0.56 0.85 0.84 -7.28%

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