[WCEHB] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[WCEHB] WCE HOLDINGS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WCEHB's Result
WCEHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 CAGR
Revenue 778,560 498,668 9,389 0 13,758 17,990 19,745 103.47%
PBT 36,101 35,976 85,976 0 -14,476 -12,234 7,514 35.45%
Tax -3,948 -1,746 -2,353 0 -596 -1,060 -448 52.30%
NP 32,153 34,229 83,622 0 -15,072 -13,294 7,066 34.03%
-
NP to SH 30,705 33,353 83,201 0 -15,458 -13,721 6,681 34.29%
-
Tax Rate 10.94% 4.85% 2.74% - - - 5.96% -
Total Cost 746,406 464,438 -74,233 0 28,830 31,285 12,678 119.87%
-
Net Worth 673,036 648,068 653,182 0 148,139 113,972 98,616 44.96%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 673,036 648,068 653,182 0 148,139 113,972 98,616 44.96%
NOSH 1,002,736 1,002,736 1,002,736 573,960 573,960 514,549 501,099 14.35%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 4.13% 6.86% 890.61% 0.00% -109.55% -73.90% 35.79% -
ROE 4.56% 5.15% 12.74% 0.00% -10.44% -12.04% 6.78% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 CAGR
RPS 77.64 49.73 0.94 0.00 2.40 3.50 3.94 77.94%
EPS 3.07 3.32 10.93 0.00 -2.69 -2.67 1.33 17.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6712 0.6463 0.6514 0.00 0.2581 0.2215 0.1968 26.76%
Adjusted Per Share Value based on latest NOSH - 575,161
31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 CAGR
RPS 23.59 15.11 0.28 0.00 0.42 0.55 0.60 103.36%
EPS 0.93 1.01 2.52 0.00 -0.47 -0.42 0.20 34.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2039 0.1964 0.1979 0.00 0.0449 0.0345 0.0299 44.93%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 -
Price 0.905 1.00 1.00 1.22 1.24 1.05 1.03 -
P/RPS 1.17 2.01 106.80 0.00 51.73 30.03 26.14 -45.14%
P/EPS 29.55 30.06 12.05 0.00 -46.04 -39.37 77.25 -16.95%
EY 3.38 3.33 8.30 0.00 -2.17 -2.54 1.29 20.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.55 1.54 0.00 4.80 4.74 5.23 -23.03%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 CAGR
Date 20/02/17 24/02/16 25/02/15 - 31/12/13 28/12/12 29/12/11 -
Price 1.28 0.92 1.11 0.00 1.22 1.07 1.19 -
P/RPS 1.65 1.85 118.54 0.00 50.89 30.60 30.20 -42.99%
P/EPS 41.80 27.66 13.38 0.00 -45.30 -40.13 89.25 -13.64%
EY 2.39 3.62 7.48 0.00 -2.21 -2.49 1.12 15.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.42 1.70 0.00 4.73 4.83 6.05 -19.98%

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