[WCT] QoQ 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- -28.85%
YoY- -7.14%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 322,422 471,106 401,473 467,221 262,981 418,508 482,517 -23.51%
PBT 14,856 32,373 45,472 56,753 65,418 59,894 63,576 -61.96%
Tax 193 -6,050 -6,421 -16,205 -11,558 -19,341 -10,070 -
NP 15,049 26,323 39,051 40,548 53,860 40,553 53,506 -56.97%
-
NP to SH 22,674 25,849 34,298 40,097 56,359 41,329 56,678 -45.61%
-
Tax Rate -1.30% 18.69% 14.12% 28.55% 17.67% 32.29% 15.84% -
Total Cost 307,373 444,783 362,422 426,673 209,121 377,955 429,011 -19.88%
-
Net Worth 2,181,397 2,235,884 2,239,200 2,239,750 2,206,301 2,142,985 2,129,520 1.61%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 29,230 - 38,557 - 35,497 - 38,222 -16.33%
Div Payout % 128.92% - 112.42% - 62.98% - 67.44% -
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 2,181,397 2,235,884 2,239,200 2,239,750 2,206,301 2,142,985 2,129,520 1.61%
NOSH 1,090,698 1,090,675 1,092,292 1,092,561 1,092,228 1,093,359 1,092,061 -0.08%
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 4.67% 5.59% 9.73% 8.68% 20.48% 9.69% 11.09% -
ROE 1.04% 1.16% 1.53% 1.79% 2.55% 1.93% 2.66% -
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 29.56 43.19 36.76 42.76 24.08 38.28 44.18 -23.44%
EPS 2.04 2.37 3.14 3.67 5.16 3.78 5.19 -46.24%
DPS 2.68 0.00 3.53 0.00 3.25 0.00 3.50 -16.26%
NAPS 2.00 2.05 2.05 2.05 2.02 1.96 1.95 1.69%
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 20.67 30.20 25.74 29.95 16.86 26.83 30.93 -23.50%
EPS 1.45 1.66 2.20 2.57 3.61 2.65 3.63 -45.67%
DPS 1.87 0.00 2.47 0.00 2.28 0.00 2.45 -16.44%
NAPS 1.3985 1.4334 1.4356 1.4359 1.4145 1.3739 1.3652 1.61%
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 5.38 5.00 5.93 5.07 8.51 6.40 5.64 -3.08%
P/EPS 76.48 91.14 69.43 59.13 39.73 64.81 47.98 36.33%
EY 1.31 1.10 1.44 1.69 2.52 1.54 2.08 -26.46%
DY 1.69 0.00 1.62 0.00 1.59 0.00 1.41 12.79%
P/NAPS 0.80 1.05 1.06 1.06 1.01 1.25 1.28 -26.83%
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 5.68 4.42 6.20 5.19 9.05 6.24 5.36 3.93%
P/EPS 80.81 80.59 72.61 60.49 42.25 63.23 45.66 46.16%
EY 1.24 1.24 1.38 1.65 2.37 1.58 2.19 -31.48%
DY 1.60 0.00 1.55 0.00 1.49 0.00 1.48 5.31%
P/NAPS 0.84 0.93 1.11 1.08 1.08 1.22 1.22 -21.97%

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