[WCT] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 21.13%
YoY- 70.34%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 2,002,623 1,960,020 1,801,263 1,667,920 1,468,156 1,567,458 1,546,622 18.74%
PBT 185,000 249,648 243,649 261,202 201,691 133,770 135,446 23.03%
Tax -58,990 -62,842 -59,938 -54,315 -38,732 -30,153 -21,727 94.26%
NP 126,010 186,806 183,711 206,887 162,959 103,617 113,719 7.06%
-
NP to SH 124,058 186,003 184,988 209,376 172,858 112,793 116,035 4.54%
-
Tax Rate 31.89% 25.17% 24.60% 20.79% 19.20% 22.54% 16.04% -
Total Cost 1,876,613 1,773,214 1,617,552 1,461,033 1,305,197 1,463,841 1,432,903 19.64%
-
Net Worth 2,684,028 2,645,545 2,611,025 2,389,150 2,567,013 2,278,156 2,268,010 11.84%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 23,891 23,891 47,317 47,317 52,657 52,657 67,788 -50.01%
Div Payout % 19.26% 12.84% 25.58% 22.60% 30.46% 46.68% 58.42% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 2,684,028 2,645,545 2,611,025 2,389,150 2,567,013 2,278,156 2,268,010 11.84%
NOSH 1,248,385 1,247,898 1,225,833 1,194,575 1,156,312 1,074,602 1,074,886 10.46%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.29% 9.53% 10.20% 12.40% 11.10% 6.61% 7.35% -
ROE 4.62% 7.03% 7.08% 8.76% 6.73% 4.95% 5.12% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 160.42 157.07 146.94 139.62 126.97 145.86 143.89 7.49%
EPS 9.94 14.91 15.09 17.53 14.95 10.50 10.80 -5.36%
DPS 1.91 1.91 3.86 3.96 4.55 4.86 6.21 -54.33%
NAPS 2.15 2.12 2.13 2.00 2.22 2.12 2.11 1.25%
Adjusted Per Share Value based on latest NOSH - 1,194,575
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 141.21 138.21 127.01 117.61 103.53 110.53 109.06 18.73%
EPS 8.75 13.12 13.04 14.76 12.19 7.95 8.18 4.58%
DPS 1.68 1.68 3.34 3.34 3.71 3.71 4.78 -50.10%
NAPS 1.8926 1.8655 1.8411 1.6847 1.8101 1.6064 1.5993 11.84%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.61 1.50 1.69 1.61 1.37 1.42 1.54 -
P/RPS 1.00 0.96 1.15 1.15 1.08 0.97 1.07 -4.39%
P/EPS 16.20 10.06 11.20 9.19 9.16 13.53 14.27 8.79%
EY 6.17 9.94 8.93 10.89 10.91 7.39 7.01 -8.13%
DY 1.19 1.28 2.28 2.46 3.32 3.42 4.03 -55.55%
P/NAPS 0.75 0.71 0.79 0.81 0.62 0.67 0.73 1.81%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/11/16 23/08/16 25/05/16 25/02/16 24/11/15 20/08/15 25/05/15 -
Price 1.93 1.59 1.69 1.61 1.51 1.18 1.79 -
P/RPS 1.20 1.01 1.15 1.15 1.19 0.81 1.24 -2.15%
P/EPS 19.42 10.67 11.20 9.19 10.10 11.24 16.58 11.08%
EY 5.15 9.37 8.93 10.89 9.90 8.90 6.03 -9.95%
DY 0.99 1.20 2.28 2.46 3.02 4.12 3.47 -56.56%
P/NAPS 0.90 0.75 0.79 0.81 0.68 0.56 0.85 3.87%

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