[WCT] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 21.62%
YoY- 126.14%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,708,704 1,794,064 2,333,376 1,905,876 1,933,604 1,667,920 1,662,222 0.46%
PBT -150,568 10,145 154,816 230,649 122,000 271,557 149,454 -
Tax -33,926 -44,696 -104,680 -78,732 -56,831 -54,940 -28,483 2.95%
NP -184,494 -34,551 50,136 151,917 65,169 216,617 120,971 -
-
NP to SH -218,430 -27,624 111,781 154,622 68,375 219,111 122,918 -
-
Tax Rate - 440.57% 67.62% 34.13% 46.58% 20.23% 19.06% -
Total Cost 1,893,198 1,828,615 2,283,240 1,753,959 1,868,435 1,451,303 1,541,251 3.48%
-
Net Worth 2,909,237 3,130,117 3,106,332 3,141,868 2,722,568 2,508,034 2,257,910 4.31%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 8,292 10,010 23,608 42,457 - 47,652 67,737 -29.51%
Div Payout % 0.00% 0.00% 21.12% 27.46% - 21.75% 55.11% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 2,909,237 3,130,117 3,106,332 3,141,868 2,722,568 2,508,034 2,257,910 4.31%
NOSH 1,418,150 1,418,150 1,416,403 1,415,581 1,243,181 1,140,015 1,090,778 4.46%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -10.80% -1.93% 2.15% 7.97% 3.37% 12.99% 7.28% -
ROE -7.51% -0.88% 3.60% 4.92% 2.51% 8.74% 5.44% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 121.58 127.24 169.01 134.67 155.54 146.31 152.39 -3.69%
EPS -15.59 -1.98 8.01 11.29 5.50 19.22 11.04 -
DPS 0.59 0.71 1.71 3.00 0.00 4.18 6.21 -32.42%
NAPS 2.07 2.22 2.25 2.22 2.19 2.20 2.07 0.00%
Adjusted Per Share Value based on latest NOSH - 1,415,581
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 120.49 126.51 164.54 134.39 136.35 117.61 117.21 0.46%
EPS -15.40 -1.95 7.88 10.90 4.82 15.45 8.67 -
DPS 0.58 0.71 1.66 2.99 0.00 3.36 4.78 -29.61%
NAPS 2.0514 2.2072 2.1904 2.2155 1.9198 1.7685 1.5922 4.30%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.53 0.87 0.675 1.62 1.73 1.61 1.59 -
P/RPS 0.44 0.68 0.40 1.20 1.11 1.10 1.04 -13.34%
P/EPS -3.41 -44.41 8.34 14.83 31.45 8.38 14.11 -
EY -29.32 -2.25 11.99 6.74 3.18 11.94 7.09 -
DY 1.11 0.82 2.53 1.85 0.00 2.60 3.91 -18.91%
P/NAPS 0.26 0.39 0.30 0.73 0.79 0.73 0.77 -16.53%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 05/04/21 02/04/20 28/02/19 26/02/18 23/02/17 25/02/16 25/02/15 -
Price 0.575 0.39 0.845 1.58 1.91 1.61 1.68 -
P/RPS 0.47 0.31 0.50 1.17 1.23 1.10 1.10 -13.20%
P/EPS -3.70 -19.91 10.44 14.46 34.73 8.38 14.91 -
EY -27.03 -5.02 9.58 6.91 2.88 11.94 6.71 -
DY 1.03 1.82 2.02 1.90 0.00 2.60 3.70 -19.17%
P/NAPS 0.28 0.18 0.38 0.71 0.87 0.73 0.81 -16.21%

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