[WCT] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 0.55%
YoY- 64.91%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,921,524 1,933,604 2,002,623 1,960,020 1,801,263 1,667,920 1,468,156 19.63%
PBT 141,340 122,000 185,000 249,648 243,649 261,202 201,691 -21.08%
Tax -55,821 -56,831 -58,990 -62,842 -59,938 -54,315 -38,732 27.56%
NP 85,519 65,169 126,010 186,806 183,711 206,887 162,959 -34.91%
-
NP to SH 92,393 68,375 124,058 186,003 184,988 209,376 172,858 -34.11%
-
Tax Rate 39.49% 46.58% 31.89% 25.17% 24.60% 20.79% 19.20% -
Total Cost 1,836,005 1,868,435 1,876,613 1,773,214 1,617,552 1,461,033 1,305,197 25.51%
-
Net Worth 2,769,196 2,744,539 2,684,028 2,645,545 2,611,025 2,389,150 2,567,013 5.17%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 15,665 - 23,891 23,891 47,317 47,317 52,657 -55.40%
Div Payout % 16.95% - 19.26% 12.84% 25.58% 22.60% 30.46% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 2,769,196 2,744,539 2,684,028 2,645,545 2,611,025 2,389,150 2,567,013 5.17%
NOSH 1,253,030 1,253,214 1,248,385 1,247,898 1,225,833 1,194,575 1,156,312 5.49%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 4.45% 3.37% 6.29% 9.53% 10.20% 12.40% 11.10% -
ROE 3.34% 2.49% 4.62% 7.03% 7.08% 8.76% 6.73% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 153.35 154.29 160.42 157.07 146.94 139.62 126.97 13.39%
EPS 7.37 5.46 9.94 14.91 15.09 17.53 14.95 -37.56%
DPS 1.25 0.00 1.91 1.91 3.86 3.96 4.55 -57.70%
NAPS 2.21 2.19 2.15 2.12 2.13 2.00 2.22 -0.30%
Adjusted Per Share Value based on latest NOSH - 1,247,898
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 135.50 136.35 141.21 138.21 127.01 117.61 103.53 19.63%
EPS 6.52 4.82 8.75 13.12 13.04 14.76 12.19 -34.08%
DPS 1.10 0.00 1.68 1.68 3.34 3.34 3.71 -55.50%
NAPS 1.9527 1.9353 1.8926 1.8655 1.8411 1.6847 1.8101 5.18%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.93 1.73 1.61 1.50 1.69 1.61 1.37 -
P/RPS 1.26 1.12 1.00 0.96 1.15 1.15 1.08 10.81%
P/EPS 26.17 31.71 16.20 10.06 11.20 9.19 9.16 101.21%
EY 3.82 3.15 6.17 9.94 8.93 10.89 10.91 -50.29%
DY 0.65 0.00 1.19 1.28 2.28 2.46 3.32 -66.24%
P/NAPS 0.87 0.79 0.75 0.71 0.79 0.81 0.62 25.31%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 23/02/17 21/11/16 23/08/16 25/05/16 25/02/16 24/11/15 -
Price 2.14 1.91 1.93 1.59 1.69 1.61 1.51 -
P/RPS 1.40 1.24 1.20 1.01 1.15 1.15 1.19 11.43%
P/EPS 29.02 35.01 19.42 10.67 11.20 9.19 10.10 101.97%
EY 3.45 2.86 5.15 9.37 8.93 10.89 9.90 -50.44%
DY 0.58 0.00 0.99 1.20 2.28 2.46 3.02 -66.67%
P/NAPS 0.97 0.87 0.90 0.75 0.79 0.81 0.68 26.69%

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