[WCT] QoQ TTM 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- 53.25%
YoY- 10.38%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,960,020 1,801,263 1,667,920 1,468,156 1,567,458 1,546,622 1,662,222 11.62%
PBT 249,648 243,649 261,202 201,691 133,770 135,446 149,454 40.82%
Tax -62,842 -59,938 -54,315 -38,732 -30,153 -21,727 -28,483 69.55%
NP 186,806 183,711 206,887 162,959 103,617 113,719 120,971 33.63%
-
NP to SH 186,003 184,988 209,376 172,858 112,793 116,035 122,918 31.83%
-
Tax Rate 25.17% 24.60% 20.79% 19.20% 22.54% 16.04% 19.06% -
Total Cost 1,773,214 1,617,552 1,461,033 1,305,197 1,463,841 1,432,903 1,541,251 9.80%
-
Net Worth 2,645,545 2,611,025 2,389,150 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 47,317 47,317 52,657 52,657 67,788 67,788 -50.13%
Div Payout % 12.84% 25.58% 22.60% 30.46% 46.68% 58.42% 55.15% -
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 2,389,150 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 9.53% 10.20% 12.40% 11.10% 6.61% 7.35% 7.28% -
ROE 7.03% 7.08% 8.76% 6.73% 4.95% 5.12% 5.63% -
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 157.07 146.94 139.62 126.97 145.86 143.89 152.40 2.03%
EPS 14.91 15.09 17.53 14.95 10.50 10.80 11.27 20.53%
DPS 1.91 3.86 3.96 4.55 4.86 6.21 6.21 -54.46%
NAPS 2.12 2.13 2.00 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 125.66 115.48 106.93 94.12 100.49 99.15 106.57 11.62%
EPS 11.92 11.86 13.42 11.08 7.23 7.44 7.88 31.80%
DPS 1.53 3.03 3.03 3.38 3.38 4.35 4.35 -50.20%
NAPS 1.6961 1.6739 1.5317 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 0.96 1.15 1.15 1.08 0.97 1.07 1.04 -5.20%
P/EPS 10.06 11.20 9.19 9.16 13.53 14.27 14.11 -20.20%
EY 9.94 8.93 10.89 10.91 7.39 7.01 7.09 25.28%
DY 1.28 2.28 2.46 3.32 3.42 4.03 3.91 -52.53%
P/NAPS 0.71 0.79 0.81 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 1.01 1.15 1.15 1.19 0.81 1.24 1.10 -5.53%
P/EPS 10.67 11.20 9.19 10.10 11.24 16.58 14.91 -20.00%
EY 9.37 8.93 10.89 9.90 8.90 6.03 6.71 24.95%
DY 1.20 2.28 2.46 3.02 4.12 3.47 3.70 -52.82%
P/NAPS 0.75 0.79 0.81 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