[WCEHB] YoY TTM Result on 31-Dec-2014 [#3]

Stock
[WCEHB] WCE HOLDINGS BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -165.03%
YoY- -103.35%
Quarter Report
Latest QR
Upcoming QR
WCEHB's Result
WCEHB's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 CAGR
Revenue 828,527 744,928 390,341 8,624 5,219 5,219 18,459 108.71%
PBT 41,998 29,743 2,722 -15,798 -8,009 -8,009 13,898 23.85%
Tax -4,190 -3,540 -1,082 -1,988 -258 -258 -1,102 29.47%
NP 37,808 26,203 1,640 -17,786 -8,267 -8,267 12,796 23.31%
-
NP to SH 38,041 24,908 783 -17,124 -8,421 -8,421 12,424 24.16%
-
Tax Rate 9.98% 11.90% 39.75% - - - 7.93% -
Total Cost 790,719 718,725 388,701 26,410 13,486 13,486 5,663 159.95%
-
Net Worth 711,541 673,036 648,068 653,182 0 148,449 118,913 41.34%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 CAGR
Net Worth 711,541 673,036 648,068 653,182 0 148,449 118,913 41.34%
NOSH 1,002,736 1,002,736 1,002,736 1,002,736 575,161 575,161 536,857 12.84%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 CAGR
NP Margin 4.56% 3.52% 0.42% -206.24% -158.40% -158.40% 69.32% -
ROE 5.35% 3.70% 0.12% -2.62% 0.00% -5.67% 10.45% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 CAGR
RPS 82.63 74.29 38.93 0.86 0.91 0.91 3.44 84.94%
EPS 3.79 2.48 0.08 -1.71 -1.46 -1.46 2.31 10.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7096 0.6712 0.6463 0.6514 0.00 0.2581 0.2215 25.25%
Adjusted Per Share Value based on latest NOSH - 1,002,736
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 CAGR
RPS 25.10 22.57 11.83 0.26 0.16 0.16 0.56 108.66%
EPS 1.15 0.75 0.02 -0.52 -0.26 -0.26 0.38 23.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2156 0.2039 0.1964 0.1979 0.00 0.045 0.036 41.37%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 -
Price 1.19 0.905 1.00 1.00 1.22 1.24 1.05 -
P/RPS 1.44 1.22 2.57 116.27 134.45 136.65 30.54 -44.61%
P/EPS 31.37 36.43 1,280.63 -58.56 -83.33 -84.69 45.37 -6.88%
EY 3.19 2.74 0.08 -1.71 -1.20 -1.18 2.20 7.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.35 1.55 1.54 0.00 4.80 4.74 -18.17%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/10/13 31/10/12 CAGR
Date 22/02/18 20/02/17 24/02/16 25/02/15 - - 28/12/12 -
Price 1.19 1.28 0.92 1.11 0.00 0.00 1.07 -
P/RPS 1.44 1.72 2.36 129.06 0.00 0.00 31.12 -44.81%
P/EPS 31.37 51.53 1,178.18 -65.00 0.00 0.00 46.24 -7.23%
EY 3.19 1.94 0.08 -1.54 0.00 0.00 2.16 7.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.91 1.42 1.70 0.00 0.00 4.83 -18.47%

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