[WCT] QoQ TTM Result on 31-Dec-2013 [#4]

Stock

[WCT] WCT HOLDINGS BERHAD

Announcement Date

25-Feb-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Dec-2013 [#4]

Profit Trend

QoQ- -48.04%

YoY- -44.95%

Quarter Report

WCT - 4th Qtr Results & Notes.pdf

Latest QR

Upcoming QR

WCT's Result

WCT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
TTM Result
Revenue	1,602,781	1,550,183	1,631,227	1,654,951	1,772,142	1,795,433	1,709,729	-4.21%
YoY %	3.39%	-4.97%	-1.43%	-6.61%	-1.30%	5.01%	-	-
Horiz. %	93.74%	90.67%	95.41%	96.80%	103.65%	105.01%	100.00%	-
PBT	200,016	227,537	245,641	254,243	448,664	444,356	428,693	-39.81%
YoY %	-12.10%	-7.37%	-3.38%	-43.33%	0.97%	3.65%	-	-
Horiz. %	46.66%	53.08%	57.30%	59.31%	104.66%	103.65%	100.00%	-
Tax	-40,234	-53,525	-57,174	-64,492	-81,036	-80,077	-80,937	-37.22%
YoY %	24.83%	6.38%	11.35%	20.42%	-1.20%	1.06%	-	-
Horiz. %	49.71%	66.13%	70.64%	79.68%	100.12%	98.94%	100.00%	-
NP	159,782	174,012	188,467	189,751	367,628	364,279	347,756	-40.42%
YoY %	-8.18%	-7.67%	-0.68%	-48.39%	0.92%	4.75%	-	-
Horiz. %	45.95%	50.04%	54.20%	54.56%	105.71%	104.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	156,603	172,083	194,463	197,548	380,160	379,188	362,009	-42.77%
YoY %	-9.00%	-11.51%	-1.56%	-48.04%	0.26%	4.75%	-	-
Horiz. %	43.26%	47.54%	53.72%	54.57%	105.01%	104.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.12%	23.52%	23.28%	25.37%	18.06%	18.02%	18.88%	-
YoY %	-14.46%	1.03%	-8.24%	40.48%	0.22%	-4.56%	-	-
Horiz. %	106.57%	124.58%	123.31%	134.38%	95.66%	95.44%	100.00%	-
Total Cost	1,442,999	1,376,171	1,442,760	1,465,200	1,404,514	1,431,154	1,361,973	3.92%
YoY %	4.86%	-4.62%	-1.53%	4.32%	-1.86%	5.08%	-	-
Horiz. %	105.95%	101.04%	105.93%	107.58%	103.12%	105.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,235,884	2,239,200	2,239,750	2,206,301	2,142,985	2,129,520	1,971,131	8.75%
YoY %	-0.15%	-0.02%	1.52%	2.95%	0.63%	8.04%	-	-
Horiz. %	113.43%	113.60%	113.63%	111.93%	108.72%	108.04%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	74,055	74,055	73,719	73,719	69,055	69,055	61,692	12.93%
YoY %	0.00%	0.46%	0.00%	6.75%	0.00%	11.94%	-	-
Horiz. %	120.04%	120.04%	119.50%	119.50%	111.94%	111.94%	100.00%	-
Div Payout %	47.29%	43.03%	37.91%	37.32%	18.16%	18.21%	17.04%	-
YoY %	9.90%	13.51%	1.58%	105.51%	-0.27%	6.87%	-	-
Horiz. %	277.52%	252.52%	222.48%	219.01%	106.57%	106.87%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	2,235,884	2,239,200	2,239,750	2,206,301	2,142,985	2,129,520	1,971,131	8.75%
YoY %	-0.15%	-0.02%	1.52%	2.95%	0.63%	8.04%	-	-
Horiz. %	113.43%	113.60%	113.63%	111.93%	108.72%	108.04%	100.00%	-
NOSH	1,090,675	1,092,292	1,092,561	1,092,228	1,093,359	1,092,061	1,016,047	4.83%
YoY %	-0.15%	-0.02%	0.03%	-0.10%	0.12%	7.48%	-	-
Horiz. %	107.34%	107.50%	107.53%	107.50%	107.61%	107.48%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	9.97%	11.23%	11.55%	11.47%	20.74%	20.29%	20.34%	-
YoY %	-11.22%	-2.77%	0.70%	-44.70%	2.22%	-0.25%	-	-
Horiz. %	49.02%	55.21%	56.78%	56.39%	101.97%	99.75%	100.00%	-
ROE	7.00%	7.69%	8.68%	8.95%	17.74%	17.81%	18.37%	-
YoY %	-8.97%	-11.41%	-3.02%	-49.55%	-0.39%	-3.05%	-	-
Horiz. %	38.11%	41.86%	47.25%	48.72%	96.57%	96.95%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	146.95	141.92	149.30	151.52	162.08	164.41	168.27	-8.62%
YoY %	3.54%	-4.94%	-1.47%	-6.52%	-1.42%	-2.29%	-	-
Horiz. %	87.33%	84.34%	88.73%	90.05%	96.32%	97.71%	100.00%	-
EPS	14.36	15.75	17.80	18.09	34.77	34.72	35.63	-45.40%
YoY %	-8.83%	-11.52%	-1.60%	-47.97%	0.14%	-2.55%	-	-
Horiz. %	40.30%	44.20%	49.96%	50.77%	97.59%	97.45%	100.00%	-
DPS	6.78	6.78	6.75	6.75	6.32	6.32	6.07	7.64%
YoY %	0.00%	0.44%	0.00%	6.80%	0.00%	4.12%	-	-
Horiz. %	111.70%	111.70%	111.20%	111.20%	104.12%	104.12%	100.00%	-
NAPS	2.05	2.05	2.05	2.02	1.96	1.95	1.94	3.74%
YoY %	0.00%	0.00%	1.49%	3.06%	0.51%	0.52%	-	-
Horiz. %	105.67%	105.67%	105.67%	104.12%	101.03%	100.52%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 1,092,228
RPS	113.02	109.31	115.02	116.70	124.96	126.60	120.56	-4.21%
YoY %	3.39%	-4.96%	-1.44%	-6.61%	-1.30%	5.01%	-	-
Horiz. %	93.75%	90.67%	95.40%	96.80%	103.65%	105.01%	100.00%	-
EPS	11.04	12.13	13.71	13.93	26.81	26.74	25.53	-42.78%
YoY %	-8.99%	-11.52%	-1.58%	-48.04%	0.26%	4.74%	-	-
Horiz. %	43.24%	47.51%	53.70%	54.56%	105.01%	104.74%	100.00%	-
DPS	5.22	5.22	5.20	5.20	4.87	4.87	4.35	12.91%
YoY %	0.00%	0.38%	0.00%	6.78%	0.00%	11.95%	-	-
Horiz. %	120.00%	120.00%	119.54%	119.54%	111.95%	111.95%	100.00%	-
NAPS	1.5766	1.579	1.5793	1.5558	1.5111	1.5016	1.3899	8.75%
YoY %	-0.15%	-0.02%	1.51%	2.96%	0.63%	8.04%	-	-
Horiz. %	113.43%	113.61%	113.63%	111.94%	108.72%	108.04%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	2.16	2.18	2.17	2.05	2.45	2.49	2.38	-
P/RPS	1.47	1.54	1.45	1.35	1.51	1.51	1.41	2.81%
YoY %	-4.55%	6.21%	7.41%	-10.60%	0.00%	7.09%	-	-
Horiz. %	104.26%	109.22%	102.84%	95.74%	107.09%	107.09%	100.00%	-
P/EPS	15.04	13.84	12.19	11.33	7.05	7.17	6.68	71.69%
YoY %	8.67%	13.54%	7.59%	60.71%	-1.67%	7.34%	-	-
Horiz. %	225.15%	207.19%	182.49%	169.61%	105.54%	107.34%	100.00%	-
EY	6.65	7.23	8.20	8.82	14.19	13.94	14.97	-41.75%
YoY %	-8.02%	-11.83%	-7.03%	-37.84%	1.79%	-6.88%	-	-
Horiz. %	44.42%	48.30%	54.78%	58.92%	94.79%	93.12%	100.00%	-
DY	3.14	3.11	3.11	3.29	2.58	2.54	2.55	14.86%
YoY %	0.96%	0.00%	-5.47%	27.52%	1.57%	-0.39%	-	-
Horiz. %	123.14%	121.96%	121.96%	129.02%	101.18%	99.61%	100.00%	-
P/NAPS	1.05	1.06	1.06	1.01	1.25	1.28	1.23	-10.00%
YoY %	-0.94%	0.00%	4.95%	-19.20%	-2.34%	4.07%	-	-
Horiz. %	85.37%	86.18%	86.18%	82.11%	101.63%	104.07%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	24/11/14	21/08/14	22/05/14	25/02/14	21/11/13	22/08/13	22/05/13	-
Price	1.91	2.28	2.22	2.18	2.39	2.37	2.64	-
P/RPS	1.30	1.61	1.49	1.44	1.47	1.44	1.57	-11.81%
YoY %	-19.25%	8.05%	3.47%	-2.04%	2.08%	-8.28%	-	-
Horiz. %	82.80%	102.55%	94.90%	91.72%	93.63%	91.72%	100.00%	-
P/EPS	13.30	14.47	12.47	12.05	6.87	6.83	7.41	47.63%
YoY %	-8.09%	16.04%	3.49%	75.40%	0.59%	-7.83%	-	-
Horiz. %	179.49%	195.28%	168.29%	162.62%	92.71%	92.17%	100.00%	-
EY	7.52	6.91	8.02	8.30	14.55	14.65	13.50	-32.27%
YoY %	8.83%	-13.84%	-3.37%	-42.96%	-0.68%	8.52%	-	-
Horiz. %	55.70%	51.19%	59.41%	61.48%	107.78%	108.52%	100.00%	-
DY	3.55	2.97	3.04	3.10	2.64	2.67	2.30	33.52%
YoY %	19.53%	-2.30%	-1.94%	17.42%	-1.12%	16.09%	-	-
Horiz. %	154.35%	129.13%	132.17%	134.78%	114.78%	116.09%	100.00%	-
P/NAPS	0.93	1.11	1.08	1.08	1.22	1.22	1.36	-22.36%
YoY %	-16.22%	2.78%	0.00%	-11.48%	0.00%	-10.29%	-	-
Horiz. %	68.38%	81.62%	79.41%	79.41%	89.71%	89.71%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos