[WCT] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -19.77%
YoY- 203.99%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 737,905 579,396 453,167 522,186 322,422 262,981 380,172 11.68%
PBT 1,245 81,497 11,367 84,092 14,856 65,418 259,839 -58.92%
Tax -54,077 -22,313 -13,231 -15,385 193 -11,558 -28,102 11.52%
NP -52,832 59,184 -1,864 68,707 15,049 53,860 231,737 -
-
NP to SH 3,492 59,274 3,509 68,927 22,674 56,359 238,971 -50.53%
-
Tax Rate 4,343.53% 27.38% 116.40% 18.30% -1.30% 17.67% 10.82% -
Total Cost 790,737 520,212 455,031 453,479 307,373 209,121 148,435 32.13%
-
Net Worth 3,106,332 3,141,868 2,744,539 2,628,065 2,181,397 2,206,301 1,812,078 9.39%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 23,608 42,457 - 23,891 29,230 35,497 30,833 -4.35%
Div Payout % 676.06% 71.63% - 34.66% 128.92% 62.98% 12.90% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 3,106,332 3,141,868 2,744,539 2,628,065 2,181,397 2,206,301 1,812,078 9.39%
NOSH 1,416,403 1,415,581 1,253,214 1,194,575 1,090,698 1,092,228 948,732 6.90%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -7.16% 10.21% -0.41% 13.16% 4.67% 20.48% 60.96% -
ROE 0.11% 1.89% 0.13% 2.62% 1.04% 2.55% 13.19% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 53.45 40.94 36.16 43.71 29.56 24.08 40.07 4.91%
EPS 0.25 4.19 0.28 5.77 2.04 5.16 25.27 -53.65%
DPS 1.71 3.00 0.00 2.00 2.68 3.25 3.25 -10.14%
NAPS 2.25 2.22 2.19 2.20 2.00 2.02 1.91 2.76%
Adjusted Per Share Value based on latest NOSH - 1,194,575
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 52.03 40.86 31.95 36.82 22.74 18.54 26.81 11.67%
EPS 0.25 4.18 0.25 4.86 1.60 3.97 16.85 -50.41%
DPS 1.66 2.99 0.00 1.68 2.06 2.50 2.17 -4.36%
NAPS 2.1904 2.2155 1.9353 1.8532 1.5382 1.5558 1.2778 9.39%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.675 1.62 1.73 1.61 1.59 2.05 2.35 -
P/RPS 1.26 3.96 4.78 3.68 5.38 8.51 5.86 -22.59%
P/EPS 266.87 38.68 617.86 27.90 76.48 39.73 9.33 74.83%
EY 0.37 2.59 0.16 3.58 1.31 2.52 10.72 -42.92%
DY 2.53 1.85 0.00 1.24 1.69 1.59 1.38 10.62%
P/NAPS 0.30 0.73 0.79 0.73 0.80 1.01 1.23 -20.94%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 26/02/18 23/02/17 25/02/16 25/02/15 25/02/14 25/02/13 -
Price 0.845 1.58 1.91 1.61 1.68 2.18 2.20 -
P/RPS 1.58 3.86 5.28 3.68 5.68 9.05 5.49 -18.73%
P/EPS 334.08 37.72 682.14 27.90 80.81 42.25 8.73 83.52%
EY 0.30 2.65 0.15 3.58 1.24 2.37 11.45 -45.48%
DY 2.02 1.90 0.00 1.24 1.60 1.49 1.48 5.31%
P/NAPS 0.38 0.71 0.87 0.73 0.84 1.08 1.15 -16.84%

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