[WCT] QoQ 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- 46.48%
YoY- -17.17%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 522,186 371,804 422,309 351,621 322,422 471,106 401,473 19.09%
PBT 84,092 100,294 43,796 42,745 14,856 32,373 45,472 50.49%
Tax -15,385 -14,629 -14,847 -9,449 193 -6,050 -6,421 78.77%
NP 68,707 85,665 28,949 33,296 15,049 26,323 39,051 45.59%
-
NP to SH 68,927 85,914 31,056 33,214 22,674 25,849 34,298 59.04%
-
Tax Rate 18.30% 14.59% 33.90% 22.11% -1.30% 18.69% 14.12% -
Total Cost 453,479 286,139 393,360 318,325 307,373 444,783 362,422 16.06%
-
Net Worth 2,628,065 2,567,013 2,278,156 2,268,010 2,181,397 2,235,884 2,239,200 11.23%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 23,891 - 23,426 - 29,230 - 38,557 -27.25%
Div Payout % 34.66% - 75.43% - 128.92% - 112.42% -
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 2,628,065 2,567,013 2,278,156 2,268,010 2,181,397 2,235,884 2,239,200 11.23%
NOSH 1,194,575 1,156,312 1,074,602 1,074,886 1,090,698 1,090,675 1,092,292 6.13%
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 13.16% 23.04% 6.85% 9.47% 4.67% 5.59% 9.73% -
ROE 2.62% 3.35% 1.36% 1.46% 1.04% 1.16% 1.53% -
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 43.71 32.15 39.30 32.71 29.56 43.19 36.76 12.20%
EPS 5.77 7.43 2.89 3.09 2.04 2.37 3.14 49.85%
DPS 2.00 0.00 2.18 0.00 2.68 0.00 3.53 -31.45%
NAPS 2.20 2.22 2.12 2.11 2.00 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 33.48 23.84 27.07 22.54 20.67 30.20 25.74 19.09%
EPS 4.42 5.51 1.99 2.13 1.45 1.66 2.20 59.01%
DPS 1.53 0.00 1.50 0.00 1.87 0.00 2.47 -27.27%
NAPS 1.6849 1.6457 1.4605 1.454 1.3985 1.4334 1.4356 11.23%
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 3.68 4.26 3.61 4.71 5.38 5.00 5.93 -27.18%
P/EPS 27.90 18.44 49.13 49.84 76.48 91.14 69.43 -45.45%
EY 3.58 5.42 2.04 2.01 1.31 1.10 1.44 83.21%
DY 1.24 0.00 1.54 0.00 1.69 0.00 1.62 -16.28%
P/NAPS 0.73 0.62 0.67 0.73 0.80 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 3.68 4.70 3.00 5.47 5.68 4.42 6.20 -29.30%
P/EPS 27.90 20.32 40.83 57.93 80.81 80.59 72.61 -47.05%
EY 3.58 4.92 2.45 1.73 1.24 1.24 1.38 88.47%
DY 1.24 0.00 1.85 0.00 1.60 0.00 1.55 -13.78%
P/NAPS 0.73 0.68 0.56 0.85 0.84 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