[WCT] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -11.65%
YoY- 59.42%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,933,604 2,002,623 1,960,020 1,801,263 1,667,920 1,468,156 1,567,458 14.94%
PBT 122,000 185,000 249,648 243,649 261,202 201,691 133,770 -5.92%
Tax -56,831 -58,990 -62,842 -59,938 -54,315 -38,732 -30,153 52.28%
NP 65,169 126,010 186,806 183,711 206,887 162,959 103,617 -26.48%
-
NP to SH 68,375 124,058 186,003 184,988 209,376 172,858 112,793 -28.26%
-
Tax Rate 46.58% 31.89% 25.17% 24.60% 20.79% 19.20% 22.54% -
Total Cost 1,868,435 1,876,613 1,773,214 1,617,552 1,461,033 1,305,197 1,463,841 17.58%
-
Net Worth 2,744,539 2,684,028 2,645,545 2,611,025 2,389,150 2,567,013 2,278,156 13.15%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 23,891 23,891 47,317 47,317 52,657 52,657 -
Div Payout % - 19.26% 12.84% 25.58% 22.60% 30.46% 46.68% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 2,744,539 2,684,028 2,645,545 2,611,025 2,389,150 2,567,013 2,278,156 13.15%
NOSH 1,253,214 1,248,385 1,247,898 1,225,833 1,194,575 1,156,312 1,074,602 10.74%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.37% 6.29% 9.53% 10.20% 12.40% 11.10% 6.61% -
ROE 2.49% 4.62% 7.03% 7.08% 8.76% 6.73% 4.95% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 154.29 160.42 157.07 146.94 139.62 126.97 145.86 3.79%
EPS 5.46 9.94 14.91 15.09 17.53 14.95 10.50 -35.20%
DPS 0.00 1.91 1.91 3.86 3.96 4.55 4.86 -
NAPS 2.19 2.15 2.12 2.13 2.00 2.22 2.12 2.17%
Adjusted Per Share Value based on latest NOSH - 1,225,833
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 136.35 141.21 138.21 127.01 117.61 103.53 110.53 14.94%
EPS 4.82 8.75 13.12 13.04 14.76 12.19 7.95 -28.25%
DPS 0.00 1.68 1.68 3.34 3.34 3.71 3.71 -
NAPS 1.9353 1.8926 1.8655 1.8411 1.6847 1.8101 1.6064 13.15%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.73 1.61 1.50 1.69 1.61 1.37 1.42 -
P/RPS 1.12 1.00 0.96 1.15 1.15 1.08 0.97 10.01%
P/EPS 31.71 16.20 10.06 11.20 9.19 9.16 13.53 75.98%
EY 3.15 6.17 9.94 8.93 10.89 10.91 7.39 -43.21%
DY 0.00 1.19 1.28 2.28 2.46 3.32 3.42 -
P/NAPS 0.79 0.75 0.71 0.79 0.81 0.62 0.67 11.55%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 21/11/16 23/08/16 25/05/16 25/02/16 24/11/15 20/08/15 -
Price 1.91 1.93 1.59 1.69 1.61 1.51 1.18 -
P/RPS 1.24 1.20 1.01 1.15 1.15 1.19 0.81 32.65%
P/EPS 35.01 19.42 10.67 11.20 9.19 10.10 11.24 112.54%
EY 2.86 5.15 9.37 8.93 10.89 9.90 8.90 -52.92%
DY 0.00 0.99 1.20 2.28 2.46 3.02 4.12 -
P/NAPS 0.87 0.90 0.75 0.79 0.81 0.68 0.56 33.95%

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