[WCT] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -87.97%
YoY- 7.86%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 484,964 351,621 467,221 490,945 341,570 315,614 400,120 3.25%
PBT 25,192 42,745 56,753 65,355 51,606 49,548 51,121 -11.11%
Tax -15,072 -9,449 -16,205 -23,523 -11,827 -11,256 -13,343 2.04%
NP 10,120 33,296 40,548 41,832 39,779 38,292 37,778 -19.69%
-
NP to SH 8,826 33,214 40,097 43,182 40,034 37,392 34,948 -20.47%
-
Tax Rate 59.83% 22.11% 28.55% 35.99% 22.92% 22.72% 26.10% -
Total Cost 474,844 318,325 426,673 449,113 301,791 277,322 362,342 4.60%
-
Net Worth 2,611,025 2,268,010 2,239,750 1,971,131 1,521,617 1,349,605 1,240,850 13.18%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,611,025 2,268,010 2,239,750 1,971,131 1,521,617 1,349,605 1,240,850 13.18%
NOSH 1,225,833 1,074,886 1,092,561 1,016,047 813,699 793,885 785,348 7.69%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.09% 9.47% 8.68% 8.52% 11.65% 12.13% 9.44% -
ROE 0.34% 1.46% 1.79% 2.19% 2.63% 2.77% 2.82% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 39.56 32.71 42.76 48.32 41.98 39.76 50.95 -4.12%
EPS 0.72 3.09 3.67 4.25 4.92 4.71 4.45 -26.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.11 2.05 1.94 1.87 1.70 1.58 5.09%
Adjusted Per Share Value based on latest NOSH - 1,016,047
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 31.09 22.54 29.95 31.47 21.90 20.23 25.65 3.25%
EPS 0.57 2.13 2.57 2.77 2.57 2.40 2.24 -20.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6739 1.454 1.4359 1.2637 0.9755 0.8652 0.7955 13.18%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.69 1.54 2.17 2.38 2.44 3.04 2.75 -
P/RPS 4.27 4.71 5.07 4.93 5.81 7.65 5.40 -3.83%
P/EPS 234.72 49.84 59.13 56.00 49.59 64.54 61.80 24.88%
EY 0.43 2.01 1.69 1.79 2.02 1.55 1.62 -19.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.73 1.06 1.23 1.30 1.79 1.74 -12.32%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 25/05/15 22/05/14 22/05/13 22/05/12 26/05/11 21/05/10 -
Price 1.69 1.79 2.22 2.64 2.21 3.04 2.57 -
P/RPS 4.27 5.47 5.19 5.46 5.26 7.65 5.04 -2.72%
P/EPS 234.72 57.93 60.49 62.12 44.92 64.54 57.75 26.30%
EY 0.43 1.73 1.65 1.61 2.23 1.55 1.73 -20.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.85 1.08 1.36 1.18 1.79 1.63 -11.36%

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