[WCT] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -5.6%
YoY- -40.33%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,667,920 1,468,156 1,567,458 1,546,622 1,662,222 1,602,781 1,550,183 4.98%
PBT 261,202 201,691 133,770 135,446 149,454 200,016 227,537 9.60%
Tax -54,315 -38,732 -30,153 -21,727 -28,483 -40,234 -53,525 0.97%
NP 206,887 162,959 103,617 113,719 120,971 159,782 174,012 12.19%
-
NP to SH 209,376 172,858 112,793 116,035 122,918 156,603 172,083 13.92%
-
Tax Rate 20.79% 19.20% 22.54% 16.04% 19.06% 20.12% 23.52% -
Total Cost 1,461,033 1,305,197 1,463,841 1,432,903 1,541,251 1,442,999 1,376,171 4.05%
-
Net Worth 2,389,150 2,567,013 2,278,156 2,268,010 2,181,397 2,235,884 2,239,200 4.40%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 47,317 52,657 52,657 67,788 67,788 74,055 74,055 -25.75%
Div Payout % 22.60% 30.46% 46.68% 58.42% 55.15% 47.29% 43.03% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 2,389,150 2,567,013 2,278,156 2,268,010 2,181,397 2,235,884 2,239,200 4.40%
NOSH 1,194,575 1,156,312 1,074,602 1,074,886 1,090,698 1,090,675 1,092,292 6.13%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 12.40% 11.10% 6.61% 7.35% 7.28% 9.97% 11.23% -
ROE 8.76% 6.73% 4.95% 5.12% 5.63% 7.00% 7.69% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 139.62 126.97 145.86 143.89 152.40 146.95 141.92 -1.08%
EPS 17.53 14.95 10.50 10.80 11.27 14.36 15.75 7.37%
DPS 3.96 4.55 4.86 6.21 6.21 6.78 6.78 -30.05%
NAPS 2.00 2.22 2.12 2.11 2.00 2.05 2.05 -1.62%
Adjusted Per Share Value based on latest NOSH - 1,074,886
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 117.61 103.53 110.53 109.06 117.21 113.02 109.31 4.98%
EPS 14.76 12.19 7.95 8.18 8.67 11.04 12.13 13.93%
DPS 3.34 3.71 3.71 4.78 4.78 5.22 5.22 -25.68%
NAPS 1.6847 1.8101 1.6064 1.5993 1.5382 1.5766 1.579 4.40%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.61 1.37 1.42 1.54 1.59 2.16 2.18 -
P/RPS 1.15 1.08 0.97 1.07 1.04 1.47 1.54 -17.64%
P/EPS 9.19 9.16 13.53 14.27 14.11 15.04 13.84 -23.83%
EY 10.89 10.91 7.39 7.01 7.09 6.65 7.23 31.30%
DY 2.46 3.32 3.42 4.03 3.91 3.14 3.11 -14.43%
P/NAPS 0.81 0.62 0.67 0.73 0.80 1.05 1.06 -16.37%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 24/11/15 20/08/15 25/05/15 25/02/15 24/11/14 21/08/14 -
Price 1.61 1.51 1.18 1.79 1.68 1.91 2.28 -
P/RPS 1.15 1.19 0.81 1.24 1.10 1.30 1.61 -20.04%
P/EPS 9.19 10.10 11.24 16.58 14.91 13.30 14.47 -26.05%
EY 10.89 9.90 8.90 6.03 6.71 7.52 6.91 35.31%
DY 2.46 3.02 4.12 3.47 3.70 3.55 2.97 -11.77%
P/NAPS 0.81 0.68 0.56 0.85 0.84 0.93 1.11 -18.89%

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