[WCT] YoY 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- 31.25%
YoY- 43.49%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 581,066 422,309 401,473 482,517 396,813 375,934 513,565 2.07%
PBT 49,795 43,796 45,472 63,576 47,913 50,799 54,668 -1.54%
Tax -17,751 -14,847 -6,421 -10,070 -10,930 -11,490 -17,310 0.41%
NP 32,044 28,949 39,051 53,506 36,983 39,309 37,358 -2.52%
-
NP to SH 32,071 31,056 34,298 56,678 39,499 37,789 33,754 -0.84%
-
Tax Rate 35.65% 33.90% 14.12% 15.84% 22.81% 22.62% 31.66% -
Total Cost 549,022 393,360 362,422 429,011 359,830 336,625 476,207 2.39%
-
Net Worth 2,645,545 2,278,156 2,239,200 2,129,520 1,555,273 1,388,003 1,243,154 13.40%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 23,426 38,557 38,222 30,858 40,115 39,340 -
Div Payout % - 75.43% 112.42% 67.44% 78.12% 106.16% 116.55% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 2,645,545 2,278,156 2,239,200 2,129,520 1,555,273 1,388,003 1,243,154 13.40%
NOSH 1,247,898 1,074,602 1,092,292 1,092,061 822,895 802,314 786,806 7.98%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.51% 6.85% 9.73% 11.09% 9.32% 10.46% 7.27% -
ROE 1.21% 1.36% 1.53% 2.66% 2.54% 2.72% 2.72% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 46.56 39.30 36.76 44.18 48.22 46.86 65.27 -5.46%
EPS 2.57 2.89 3.14 5.19 4.80 4.71 4.29 -8.17%
DPS 0.00 2.18 3.53 3.50 3.75 5.00 5.00 -
NAPS 2.12 2.12 2.05 1.95 1.89 1.73 1.58 5.01%
Adjusted Per Share Value based on latest NOSH - 1,092,061
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 40.97 29.78 28.31 34.02 27.98 26.51 36.21 2.07%
EPS 2.26 2.19 2.42 4.00 2.79 2.66 2.38 -0.85%
DPS 0.00 1.65 2.72 2.70 2.18 2.83 2.77 -
NAPS 1.8655 1.6064 1.579 1.5016 1.0967 0.9787 0.8766 13.40%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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 3.22 3.61 5.93 5.64 4.98 6.59 4.20 -4.32%
P/EPS 58.37 49.13 69.43 47.98 50.00 65.61 63.87 -1.48%
EY 1.71 2.04 1.44 2.08 2.00 1.52 1.57 1.43%
DY 0.00 1.54 1.62 1.41 1.56 1.62 1.82 -
P/NAPS 0.71 0.67 1.06 1.28 1.27 1.79 1.73 -13.78%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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 3.41 3.00 6.20 5.36 5.14 6.13 4.32 -3.86%
P/EPS 61.87 40.83 72.61 45.66 51.67 60.93 65.73 -1.00%
EY 1.62 2.45 1.38 2.19 1.94 1.64 1.52 1.06%
DY 0.00 1.85 1.55 1.48 1.51 1.74 1.77 -
P/NAPS 0.75 0.56 1.11 1.22 1.31 1.66 1.78 -13.40%

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