[WCT] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock

[WCT] WCT HOLDINGS BERHAD

Announcement Date

22-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 131.25%

YoY- 25.56%

Quarter Report

WCT-2nd Qtr 2013 Results & Notes.pdf

Latest QR

Upcoming QR

WCT's Result

WCT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Cumulative Result
Revenue	1,066,030	773,930	868,694	973,462	738,383	691,548	913,685	2.60%
YoY %	37.74%	-10.91%	-10.76%	31.84%	6.77%	-24.31%	-	-
Horiz. %	116.67%	84.70%	95.08%	106.54%	80.81%	75.69%	100.00%	-
PBT	74,987	86,541	102,225	128,931	99,519	100,347	105,789	-5.56%
YoY %	-13.35%	-15.34%	-20.71%	29.55%	-0.83%	-5.14%	-	-
Horiz. %	70.88%	81.81%	96.63%	121.88%	94.07%	94.86%	100.00%	-
Tax	-32,823	-24,296	-22,626	-33,593	-22,757	-22,746	-30,653	1.14%
YoY %	-35.10%	-7.38%	32.65%	-47.62%	-0.05%	25.80%	-	-
Horiz. %	107.08%	79.26%	73.81%	109.59%	74.24%	74.20%	100.00%	-
NP	42,164	62,245	79,599	95,338	76,762	77,601	75,136	-9.17%
YoY %	-32.26%	-21.80%	-16.51%	24.20%	-1.08%	3.28%	-	-
Horiz. %	56.12%	82.84%	105.94%	126.89%	102.16%	103.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,897	64,270	74,395	99,860	79,533	75,181	68,702	-8.27%
YoY %	-36.37%	-13.61%	-25.50%	25.56%	5.79%	9.43%	-	-
Horiz. %	59.53%	93.55%	108.29%	145.35%	115.77%	109.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	43.77%	28.07%	22.13%	26.06%	22.87%	22.67%	28.98%	-
YoY %	55.93%	26.84%	-15.08%	13.95%	0.88%	-21.77%	-	-
Horiz. %	151.04%	96.86%	76.36%	89.92%	78.92%	78.23%	100.00%	-
Total Cost	1,023,866	711,685	789,095	878,124	661,621	613,947	838,549	3.38%
YoY %	43.87%	-9.81%	-10.14%	32.72%	7.77%	-26.78%	-	-
Horiz. %	122.10%	84.87%	94.10%	104.72%	78.90%	73.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,619,384	2,282,284	2,236,213	2,056,251	1,546,474	1,380,712	1,241,981	13.23%
YoY %	14.77%	2.06%	8.75%	32.96%	12.01%	11.17%	-	-
Horiz. %	210.90%	183.76%	180.05%	165.56%	124.52%	111.17%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	-	23,468	38,506	36,907	30,684	39,904	39,303	-
YoY %	-	-39.05%	4.33%	20.28%	-23.11%	1.53%	-	-
Horiz. %	-	59.71%	97.97%	93.90%	78.07%	101.53%	100.00%	-
Div Payout %	-	36.52%	51.76%	36.96%	38.58%	53.08%	57.21%	-
YoY %	-	-29.44%	40.04%	-4.20%	-27.32%	-7.22%	-	-
Horiz. %	-	63.83%	90.47%	64.60%	67.44%	92.78%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	2,619,384	2,282,284	2,236,213	2,056,251	1,546,474	1,380,712	1,241,981	13.23%
YoY %	14.77%	2.06%	8.75%	32.96%	12.01%	11.17%	-	-
Horiz. %	210.90%	183.76%	180.05%	165.56%	124.52%	111.17%	100.00%	-
NOSH	1,235,558	1,076,549	1,090,835	1,054,487	818,240	798,099	786,064	7.82%
YoY %	14.77%	-1.31%	3.45%	28.87%	2.52%	1.53%	-	-
Horiz. %	157.18%	136.95%	138.77%	134.15%	104.09%	101.53%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	3.96%	8.04%	9.16%	9.79%	10.40%	11.22%	8.22%	-
YoY %	-50.75%	-12.23%	-6.44%	-5.87%	-7.31%	36.50%	-	-
Horiz. %	48.18%	97.81%	111.44%	119.10%	126.52%	136.50%	100.00%	-
ROE	1.56%	2.82%	3.33%	4.86%	5.14%	5.45%	5.53%	-
YoY %	-44.68%	-15.32%	-31.48%	-5.45%	-5.69%	-1.45%	-	-
Horiz. %	28.21%	50.99%	60.22%	87.88%	92.95%	98.55%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	86.28	71.89	79.64	92.32	90.24	86.65	116.24	-4.84%
YoY %	20.02%	-9.73%	-13.73%	2.30%	4.14%	-25.46%	-	-
Horiz. %	74.23%	61.85%	68.51%	79.42%	77.63%	74.54%	100.00%	-
EPS	3.31	5.97	6.82	9.47	9.72	9.42	8.74	-14.92%
YoY %	-44.56%	-12.46%	-27.98%	-2.57%	3.18%	7.78%	-	-
Horiz. %	37.87%	68.31%	78.03%	108.35%	111.21%	107.78%	100.00%	-
DPS	0.00	2.18	3.53	3.50	3.75	5.00	5.00	-
YoY %	0.00%	-38.24%	0.86%	-6.67%	-25.00%	0.00%	-	-
Horiz. %	0.00%	43.60%	70.60%	70.00%	75.00%	100.00%	100.00%	-
NAPS	2.12	2.12	2.05	1.95	1.89	1.73	1.58	5.01%
YoY %	0.00%	3.41%	5.13%	3.17%	9.25%	9.49%	-	-
Horiz. %	134.18%	134.18%	129.75%	123.42%	119.62%	109.49%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,092,061
RPS	68.34	49.62	55.69	62.41	47.34	44.34	58.58	2.59%
YoY %	37.73%	-10.90%	-10.77%	31.83%	6.77%	-24.31%	-	-
Horiz. %	116.66%	84.70%	95.07%	106.54%	80.81%	75.69%	100.00%	-
EPS	2.62	4.12	4.77	6.40	5.10	4.82	4.40	-8.27%
YoY %	-36.41%	-13.63%	-25.47%	25.49%	5.81%	9.55%	-	-
Horiz. %	59.55%	93.64%	108.41%	145.45%	115.91%	109.55%	100.00%	-
DPS	0.00	1.50	2.47	2.37	1.97	2.56	2.52	-
YoY %	0.00%	-39.27%	4.22%	20.30%	-23.05%	1.59%	-	-
Horiz. %	0.00%	59.52%	98.02%	94.05%	78.17%	101.59%	100.00%	-
NAPS	1.6793	1.4632	1.4336	1.3183	0.9914	0.8852	0.7962	13.23%
YoY %	14.77%	2.06%	8.75%	32.97%	12.00%	11.18%	-	-
Horiz. %	210.91%	183.77%	180.06%	165.57%	124.52%	111.18%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	1.50	1.42	2.18	2.49	2.40	3.09	2.74	-
P/RPS	1.74	1.98	2.74	2.70	2.66	3.57	2.36	-4.94%
YoY %	-12.12%	-27.74%	1.48%	1.50%	-25.49%	51.27%	-	-
Horiz. %	73.73%	83.90%	116.10%	114.41%	112.71%	151.27%	100.00%	-
P/EPS	45.32	23.79	31.96	26.29	24.69	32.80	31.35	6.32%
YoY %	90.50%	-25.56%	21.57%	6.48%	-24.73%	4.63%	-	-
Horiz. %	144.56%	75.89%	101.95%	83.86%	78.76%	104.63%	100.00%	-
EY	2.21	4.20	3.13	3.80	4.05	3.05	3.19	-5.92%
YoY %	-47.38%	34.19%	-17.63%	-6.17%	32.79%	-4.39%	-	-
Horiz. %	69.28%	131.66%	98.12%	119.12%	126.96%	95.61%	100.00%	-
DY	0.00	1.54	1.62	1.41	1.56	1.62	1.82	-
YoY %	0.00%	-4.94%	14.89%	-9.62%	-3.70%	-10.99%	-	-
Horiz. %	0.00%	84.62%	89.01%	77.47%	85.71%	89.01%	100.00%	-
P/NAPS	0.71	0.67	1.06	1.28	1.27	1.79	1.73	-13.78%
YoY %	5.97%	-36.79%	-17.19%	0.79%	-29.05%	3.47%	-	-
Horiz. %	41.04%	38.73%	61.27%	73.99%	73.41%	103.47%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	23/08/16	20/08/15	21/08/14	22/08/13	15/08/12	16/08/11	19/08/10	-
Price	1.59	1.18	2.28	2.37	2.48	2.87	2.82	-
P/RPS	1.84	1.64	2.86	2.57	2.75	3.31	2.43	-4.52%
YoY %	12.20%	-42.66%	11.28%	-6.55%	-16.92%	36.21%	-	-
Horiz. %	75.72%	67.49%	117.70%	105.76%	113.17%	136.21%	100.00%	-
P/EPS	48.04	19.77	33.43	25.03	25.51	30.47	32.27	6.84%
YoY %	142.99%	-40.86%	33.56%	-1.88%	-16.28%	-5.58%	-	-
Horiz. %	148.87%	61.26%	103.59%	77.56%	79.05%	94.42%	100.00%	-
EY	2.08	5.06	2.99	4.00	3.92	3.28	3.10	-6.42%
YoY %	-58.89%	69.23%	-25.25%	2.04%	19.51%	5.81%	-	-
Horiz. %	67.10%	163.23%	96.45%	129.03%	126.45%	105.81%	100.00%	-
DY	0.00	1.85	1.55	1.48	1.51	1.74	1.77	-
YoY %	0.00%	19.35%	4.73%	-1.99%	-13.22%	-1.69%	-	-
Horiz. %	0.00%	104.52%	87.57%	83.62%	85.31%	98.31%	100.00%	-
P/NAPS	0.75	0.56	1.11	1.22	1.31	1.66	1.78	-13.40%
YoY %	33.93%	-49.55%	-9.02%	-6.87%	-21.08%	-6.74%	-	-
Horiz. %	42.13%	31.46%	62.36%	68.54%	73.60%	93.26%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos