[WCEHB] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[WCEHB] WCE HOLDINGS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WCEHB's Result
WCEHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 CAGR
Revenue 805,452 448,250 10,566 0 16,728 18,834 21,930 100.70%
PBT 40,472 56,302 98,944 0 -7,600 -3,988 8,734 34.50%
Tax -4,354 -2,066 -3,040 0 -880 -1,144 -190 83.21%
NP 36,118 54,236 95,904 0 -8,480 -5,132 8,544 32.14%
-
NP to SH 34,730 51,822 95,358 0 -8,926 -5,550 8,136 32.38%
-
Tax Rate 10.76% 3.67% 3.07% - - - 2.18% -
Total Cost 769,334 394,014 -85,338 0 25,208 23,966 13,386 118.85%
-
Net Worth 667,320 648,970 449,084 0 152,256 129,370 99,360 44.51%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 667,320 648,970 449,084 0 152,256 129,370 99,360 44.51%
NOSH 1,002,736 1,002,736 1,002,736 572,179 572,179 555,000 508,499 14.02%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 4.48% 12.10% 907.67% 0.00% -50.69% -27.25% 38.96% -
ROE 5.20% 7.99% 21.23% 0.00% -5.86% -4.29% 8.19% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 CAGR
RPS 80.33 44.70 1.50 0.00 2.92 3.39 4.31 76.03%
EPS 3.46 5.16 14.92 0.00 -1.56 -1.00 1.60 16.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6655 0.6472 0.6368 0.00 0.2661 0.2331 0.1954 26.73%
Adjusted Per Share Value based on latest NOSH - 57,288
30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 CAGR
RPS 24.41 13.58 0.32 0.00 0.51 0.57 0.66 100.97%
EPS 1.05 1.57 2.89 0.00 -0.27 -0.17 0.25 31.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2022 0.1966 0.1361 0.00 0.0461 0.0392 0.0301 44.51%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 29/07/11 -
Price 0.90 0.835 1.06 1.18 1.24 1.05 1.12 -
P/RPS 1.12 1.87 70.75 0.00 42.41 30.94 25.97 -45.54%
P/EPS 25.99 16.16 7.84 0.00 -79.49 -105.00 70.00 -17.43%
EY 3.85 6.19 12.76 0.00 -1.26 -0.95 1.43 21.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.29 1.66 0.00 4.66 4.50 5.73 -24.38%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 CAGR
Date 24/11/16 17/11/15 27/11/14 - 27/09/13 26/09/12 29/09/11 -
Price 0.91 0.845 1.13 0.00 1.22 1.01 0.99 -
P/RPS 1.13 1.89 75.42 0.00 41.73 29.76 22.96 -44.13%
P/EPS 26.27 16.35 8.36 0.00 -78.21 -101.00 61.88 -15.26%
EY 3.81 6.12 11.97 0.00 -1.28 -0.99 1.62 17.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.31 1.77 0.00 4.58 4.33 5.07 -22.35%

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