[WCT] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -1.56%
YoY- -46.28%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,662,222 1,602,781 1,550,183 1,631,227 1,654,951 1,772,142 1,795,433 -4.99%
PBT 149,454 200,016 227,537 245,641 254,243 448,664 444,356 -51.54%
Tax -28,483 -40,234 -53,525 -57,174 -64,492 -81,036 -80,077 -49.70%
NP 120,971 159,782 174,012 188,467 189,751 367,628 364,279 -51.94%
-
NP to SH 122,918 156,603 172,083 194,463 197,548 380,160 379,188 -52.71%
-
Tax Rate 19.06% 20.12% 23.52% 23.28% 25.37% 18.06% 18.02% -
Total Cost 1,541,251 1,442,999 1,376,171 1,442,760 1,465,200 1,404,514 1,431,154 5.05%
-
Net Worth 2,181,397 2,235,884 2,239,200 2,239,750 2,206,301 2,142,985 2,129,520 1.61%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 67,788 74,055 74,055 73,719 73,719 69,055 69,055 -1.22%
Div Payout % 55.15% 47.29% 43.03% 37.91% 37.32% 18.16% 18.21% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,181,397 2,235,884 2,239,200 2,239,750 2,206,301 2,142,985 2,129,520 1.61%
NOSH 1,090,698 1,090,675 1,092,292 1,092,561 1,092,228 1,093,359 1,092,061 -0.08%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.28% 9.97% 11.23% 11.55% 11.47% 20.74% 20.29% -
ROE 5.63% 7.00% 7.69% 8.68% 8.95% 17.74% 17.81% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 152.40 146.95 141.92 149.30 151.52 162.08 164.41 -4.91%
EPS 11.27 14.36 15.75 17.80 18.09 34.77 34.72 -52.67%
DPS 6.21 6.78 6.78 6.75 6.75 6.32 6.32 -1.16%
NAPS 2.00 2.05 2.05 2.05 2.02 1.96 1.95 1.69%
Adjusted Per Share Value based on latest NOSH - 1,092,561
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 117.21 113.02 109.31 115.02 116.70 124.96 126.60 -4.99%
EPS 8.67 11.04 12.13 13.71 13.93 26.81 26.74 -52.70%
DPS 4.78 5.22 5.22 5.20 5.20 4.87 4.87 -1.23%
NAPS 1.5382 1.5766 1.579 1.5793 1.5558 1.5111 1.5016 1.61%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.59 2.16 2.18 2.17 2.05 2.45 2.49 -
P/RPS 1.04 1.47 1.54 1.45 1.35 1.51 1.51 -21.95%
P/EPS 14.11 15.04 13.84 12.19 11.33 7.05 7.17 56.84%
EY 7.09 6.65 7.23 8.20 8.82 14.19 13.94 -36.20%
DY 3.91 3.14 3.11 3.11 3.29 2.58 2.54 33.21%
P/NAPS 0.80 1.05 1.06 1.06 1.01 1.25 1.28 -26.83%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 24/11/14 21/08/14 22/05/14 25/02/14 21/11/13 22/08/13 -
Price 1.68 1.91 2.28 2.22 2.18 2.39 2.37 -
P/RPS 1.10 1.30 1.61 1.49 1.44 1.47 1.44 -16.39%
P/EPS 14.91 13.30 14.47 12.47 12.05 6.87 6.83 68.04%
EY 6.71 7.52 6.91 8.02 8.30 14.55 14.65 -40.49%
DY 3.70 3.55 2.97 3.04 3.10 2.64 2.67 24.22%
P/NAPS 0.84 0.93 1.11 1.08 1.08 1.22 1.22 -21.97%

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