[WCT] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 4.94%
YoY- -44.95%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,933,604 1,667,920 1,662,222 1,654,951 1,560,354 1,538,589 1,708,501 2.08%
PBT 122,000 271,557 149,454 254,243 414,944 207,538 266,771 -12.21%
Tax -56,831 -54,940 -28,483 -64,492 -69,241 -41,044 -47,949 2.87%
NP 65,169 216,617 120,971 189,751 345,703 166,494 218,822 -18.26%
-
NP to SH 68,375 219,111 122,918 197,548 358,861 165,988 150,331 -12.29%
-
Tax Rate 46.58% 20.23% 19.06% 25.37% 16.69% 19.78% 17.97% -
Total Cost 1,868,435 1,451,303 1,541,251 1,465,200 1,214,651 1,372,095 1,489,679 3.84%
-
Net Worth 2,722,568 2,508,034 2,257,910 2,168,733 1,794,040 1,469,273 1,261,007 13.67%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 47,652 67,737 72,470 66,096 76,273 78,812 -
Div Payout % - 21.75% 55.11% 36.68% 18.42% 45.95% 52.43% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 2,722,568 2,508,034 2,257,910 2,168,733 1,794,040 1,469,273 1,261,007 13.67%
NOSH 1,243,181 1,140,015 1,090,778 1,073,630 944,232 802,881 788,129 7.88%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.37% 12.99% 7.28% 11.47% 22.16% 10.82% 12.81% -
ROE 2.51% 8.74% 5.44% 9.11% 20.00% 11.30% 11.92% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 155.54 146.31 152.39 154.15 165.25 191.63 216.78 -5.37%
EPS 5.50 19.22 11.04 18.40 38.01 17.98 19.08 -18.70%
DPS 0.00 4.18 6.21 6.75 7.00 9.50 10.00 -
NAPS 2.19 2.20 2.07 2.02 1.90 1.83 1.60 5.36%
Adjusted Per Share Value based on latest NOSH - 1,092,228
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 123.96 106.93 106.57 106.10 100.03 98.64 109.53 2.08%
EPS 4.38 14.05 7.88 12.66 23.01 10.64 9.64 -12.30%
DPS 0.00 3.06 4.34 4.65 4.24 4.89 5.05 -
NAPS 1.7454 1.6079 1.4476 1.3904 1.1502 0.942 0.8084 13.67%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.73 1.61 1.59 2.05 2.35 2.38 3.19 -
P/RPS 1.11 1.10 1.04 1.33 1.42 1.24 1.47 -4.56%
P/EPS 31.45 8.38 14.11 11.14 6.18 11.51 16.72 11.09%
EY 3.18 11.94 7.09 8.98 16.17 8.69 5.98 -9.98%
DY 0.00 2.60 3.91 3.29 2.98 3.99 3.13 -
P/NAPS 0.79 0.73 0.77 1.01 1.24 1.30 1.99 -14.25%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 25/02/15 25/02/14 25/02/13 23/02/12 25/02/11 -
Price 1.91 1.61 1.68 2.18 2.20 2.69 2.89 -
P/RPS 1.23 1.10 1.10 1.41 1.33 1.40 1.33 -1.29%
P/EPS 34.73 8.38 14.91 11.85 5.79 13.01 15.15 14.81%
EY 2.88 11.94 6.71 8.44 17.28 7.69 6.60 -12.89%
DY 0.00 2.60 3.70 3.10 3.18 3.53 3.46 -
P/NAPS 0.87 0.73 0.81 1.08 1.16 1.47 1.81 -11.48%

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