[WCT] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 9.42%
YoY- 78.26%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 2,333,376 1,905,876 1,933,604 1,667,920 1,662,222 1,654,951 1,560,354 6.93%
PBT 154,816 230,649 122,000 271,557 149,454 254,243 414,944 -15.14%
Tax -104,680 -78,732 -56,831 -54,940 -28,483 -64,492 -69,241 7.12%
NP 50,136 151,917 65,169 216,617 120,971 189,751 345,703 -27.50%
-
NP to SH 111,781 154,622 68,375 219,111 122,918 197,548 358,861 -17.65%
-
Tax Rate 67.62% 34.13% 46.58% 20.23% 19.06% 25.37% 16.69% -
Total Cost 2,283,240 1,753,959 1,868,435 1,451,303 1,541,251 1,465,200 1,214,651 11.08%
-
Net Worth 3,106,332 3,141,868 2,722,568 2,508,034 2,257,910 2,168,733 1,794,040 9.57%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 23,608 42,457 - 47,652 67,737 72,470 66,096 -15.76%
Div Payout % 21.12% 27.46% - 21.75% 55.11% 36.68% 18.42% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 3,106,332 3,141,868 2,722,568 2,508,034 2,257,910 2,168,733 1,794,040 9.57%
NOSH 1,416,403 1,415,581 1,243,181 1,140,015 1,090,778 1,073,630 944,232 6.98%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 2.15% 7.97% 3.37% 12.99% 7.28% 11.47% 22.16% -
ROE 3.60% 4.92% 2.51% 8.74% 5.44% 9.11% 20.00% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 169.01 134.67 155.54 146.31 152.39 154.15 165.25 0.37%
EPS 8.01 11.29 5.50 19.22 11.04 18.40 38.01 -22.84%
DPS 1.71 3.00 0.00 4.18 6.21 6.75 7.00 -20.92%
NAPS 2.25 2.22 2.19 2.20 2.07 2.02 1.90 2.85%
Adjusted Per Share Value based on latest NOSH - 1,194,575
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 149.59 122.19 123.96 106.93 106.57 106.10 100.03 6.93%
EPS 7.17 9.91 4.38 14.05 7.88 12.66 23.01 -17.65%
DPS 1.51 2.72 0.00 3.06 4.34 4.65 4.24 -15.80%
NAPS 1.9915 2.0143 1.7454 1.6079 1.4476 1.3904 1.1502 9.57%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.675 1.62 1.73 1.61 1.59 2.05 2.35 -
P/RPS 0.40 1.20 1.11 1.10 1.04 1.33 1.42 -19.02%
P/EPS 8.34 14.83 31.45 8.38 14.11 11.14 6.18 5.12%
EY 11.99 6.74 3.18 11.94 7.09 8.98 16.17 -4.86%
DY 2.53 1.85 0.00 2.60 3.91 3.29 2.98 -2.69%
P/NAPS 0.30 0.73 0.79 0.73 0.77 1.01 1.24 -21.05%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 26/02/18 23/02/17 25/02/16 25/02/15 25/02/14 25/02/13 -
Price 0.845 1.58 1.91 1.61 1.68 2.18 2.20 -
P/RPS 0.50 1.17 1.23 1.10 1.10 1.41 1.33 -15.03%
P/EPS 10.44 14.46 34.73 8.38 14.91 11.85 5.79 10.31%
EY 9.58 6.91 2.88 11.94 6.71 8.44 17.28 -9.35%
DY 2.02 1.90 0.00 2.60 3.70 3.10 3.18 -7.28%
P/NAPS 0.38 0.71 0.87 0.73 0.81 1.08 1.16 -16.96%

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