[WCEHB] YoY Cumulative Quarter Result on 31-Oct-2013 [#3]

Stock
[WCEHB] WCE HOLDINGS BERHAD
Announcement Date
31-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ--%
YoY- -12.66%
Quarter Report
Latest QR
Upcoming QR
WCEHB's Result
WCEHB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 374,001 7,042 0 10,319 13,493 14,809 20,516 75.33%
PBT 26,982 64,482 0 -10,857 -9,176 5,636 -20,064 -
Tax -1,310 -1,765 0 -447 -795 -336 -3,816 -18.68%
NP 25,672 62,717 0 -11,304 -9,971 5,300 -23,880 -
-
NP to SH 25,015 62,401 0 -11,594 -10,291 5,011 -24,056 -
-
Tax Rate 4.86% 2.74% - - - 5.96% - -
Total Cost 348,329 -55,675 0 21,623 23,464 9,509 44,396 48.95%
-
Net Worth 648,068 653,182 0 148,139 113,972 98,616 66,130 55.50%
Dividend
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 648,068 653,182 0 148,139 113,972 98,616 66,130 55.50%
NOSH 1,002,736 1,002,736 573,960 573,960 514,550 501,100 471,686 15.70%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 6.86% 890.61% 0.00% -109.55% -73.90% 35.79% -116.40% -
ROE 3.86% 9.55% 0.00% -7.83% -9.03% 5.08% -36.38% -
Per Share
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 37.30 0.70 0.00 1.80 2.62 2.96 4.35 51.53%
EPS 2.49 8.20 0.00 -2.02 -2.00 1.00 5.10 -12.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6463 0.6514 0.00 0.2581 0.2215 0.1968 0.1402 34.39%
Adjusted Per Share Value based on latest NOSH - 575,161
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 12.52 0.24 0.00 0.35 0.45 0.50 0.69 75.17%
EPS 0.84 2.09 0.00 -0.39 -0.34 0.17 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2169 0.2186 0.00 0.0496 0.0381 0.033 0.0221 55.54%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 1.00 1.00 1.22 1.24 1.05 1.03 0.98 -
P/RPS 2.68 142.39 0.00 68.97 40.04 34.85 22.53 -33.75%
P/EPS 40.09 16.07 0.00 -61.39 -52.50 103.00 -19.22 -
EY 2.49 6.22 0.00 -1.63 -1.90 0.97 -5.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.54 0.00 4.80 4.74 5.23 6.99 -25.27%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 24/02/16 25/02/15 - 31/12/13 28/12/12 29/12/11 30/12/10 -
Price 0.92 1.11 0.00 1.22 1.07 1.19 1.33 -
P/RPS 2.47 158.06 0.00 67.86 40.80 40.27 30.58 -38.53%
P/EPS 36.88 17.84 0.00 -60.40 -53.50 119.00 -26.08 -
EY 2.71 5.61 0.00 -1.66 -1.87 0.84 -3.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.70 0.00 4.73 4.83 6.05 9.49 -30.74%

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