[WCT] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 4.75%
YoY- 122.61%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,631,227 1,654,951 1,772,142 1,795,433 1,709,729 1,560,354 1,665,247 -1.36%
PBT 245,641 254,243 448,664 444,356 428,693 414,944 209,292 11.27%
Tax -57,174 -64,492 -81,036 -80,077 -80,937 -69,241 -47,409 13.31%
NP 188,467 189,751 367,628 364,279 347,756 345,703 161,883 10.67%
-
NP to SH 194,463 197,548 380,160 379,188 362,009 358,861 171,399 8.78%
-
Tax Rate 23.28% 25.37% 18.06% 18.02% 18.88% 16.69% 22.65% -
Total Cost 1,442,760 1,465,200 1,404,514 1,431,154 1,361,973 1,214,651 1,503,364 -2.70%
-
Net Worth 2,239,750 2,206,301 2,142,985 2,129,520 1,971,131 1,812,078 821,934 95.21%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 73,719 73,719 69,055 69,055 61,692 61,692 67,179 6.39%
Div Payout % 37.91% 37.32% 18.16% 18.21% 17.04% 17.19% 39.19% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 2,239,750 2,206,301 2,142,985 2,129,520 1,971,131 1,812,078 821,934 95.21%
NOSH 1,092,561 1,092,228 1,093,359 1,092,061 1,016,047 948,732 821,934 20.91%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.55% 11.47% 20.74% 20.29% 20.34% 22.16% 9.72% -
ROE 8.68% 8.95% 17.74% 17.81% 18.37% 19.80% 20.85% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 149.30 151.52 162.08 164.41 168.27 164.47 202.60 -18.42%
EPS 17.80 18.09 34.77 34.72 35.63 37.83 20.85 -10.01%
DPS 6.75 6.75 6.32 6.32 6.07 6.50 8.25 -12.53%
NAPS 2.05 2.02 1.96 1.95 1.94 1.91 1.00 61.44%
Adjusted Per Share Value based on latest NOSH - 1,092,061
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 104.58 106.10 113.61 115.11 109.61 100.03 106.76 -1.36%
EPS 12.47 12.66 24.37 24.31 23.21 23.01 10.99 8.79%
DPS 4.73 4.73 4.43 4.43 3.96 3.96 4.31 6.40%
NAPS 1.4359 1.4145 1.3739 1.3652 1.2637 1.1617 0.5269 95.22%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.17 2.05 2.45 2.49 2.38 2.35 2.70 -
P/RPS 1.45 1.35 1.51 1.51 1.41 1.43 1.33 5.93%
P/EPS 12.19 11.33 7.05 7.17 6.68 6.21 12.95 -3.95%
EY 8.20 8.82 14.19 13.94 14.97 16.10 7.72 4.10%
DY 3.11 3.29 2.58 2.54 2.55 2.77 3.06 1.08%
P/NAPS 1.06 1.01 1.25 1.28 1.23 1.23 2.70 -46.41%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 25/02/14 21/11/13 22/08/13 22/05/13 25/02/13 21/11/12 -
Price 2.22 2.18 2.39 2.37 2.64 2.20 2.71 -
P/RPS 1.49 1.44 1.47 1.44 1.57 1.34 1.34 7.33%
P/EPS 12.47 12.05 6.87 6.83 7.41 5.82 13.00 -2.73%
EY 8.02 8.30 14.55 14.65 13.50 17.19 7.69 2.84%
DY 3.04 3.10 2.64 2.67 2.30 2.96 3.04 0.00%
P/NAPS 1.08 1.08 1.22 1.22 1.36 1.15 2.71 -45.87%

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