[WCEHB] YoY TTM Result on 31-Jul-2013 [#2]

Stock
[WCEHB] WCE HOLDINGS BERHAD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 72.23%
YoY- -121.31%
Quarter Report
Latest QR
Upcoming QR
WCEHB's Result
WCEHB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 242,224 8,874 8,364 8,364 18,227 23,191 45,697 38.07%
PBT 18,901 27,553 -3,800 -3,800 22,413 -38,132 -26,413 -
Tax -1,050 -1,795 -440 -440 -1,120 -3,621 -836 4.50%
NP 17,851 25,758 -4,240 -4,240 21,293 -41,753 -27,249 -
-
NP to SH 16,401 26,333 -4,463 -4,463 20,946 -41,970 -27,131 -
-
Tax Rate 5.56% 6.51% - - 5.00% - - -
Total Cost 224,373 -16,884 12,604 12,604 -3,066 64,944 72,946 24.27%
-
Net Worth 648,970 449,084 0 15,244 114,879 99,979 79,280 50.18%
Dividend
30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 648,970 449,084 0 15,244 114,879 99,979 79,280 50.18%
NOSH 1,002,736 1,002,736 57,288 57,288 492,833 511,666 451,999 16.66%
Ratio Analysis
30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 7.37% 290.26% -50.69% -50.69% 116.82% -180.04% -59.63% -
ROE 2.53% 5.86% 0.00% -29.28% 18.23% -41.98% -34.22% -
Per Share
30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 24.16 1.26 14.60 14.60 3.70 4.53 10.11 18.35%
EPS 1.64 3.73 -7.79 -7.79 4.25 -8.20 -6.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6472 0.6368 0.00 0.2661 0.2331 0.1954 0.1754 28.72%
Adjusted Per Share Value based on latest NOSH - 57,288
30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 8.11 0.30 0.28 0.28 0.61 0.78 1.53 38.07%
EPS 0.55 0.88 -0.15 -0.15 0.70 -1.40 -0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2172 0.1503 0.00 0.0051 0.0385 0.0335 0.0265 50.21%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.835 1.06 1.18 1.24 1.05 1.12 0.92 -
P/RPS 3.46 84.24 8.08 8.49 28.39 24.71 9.10 -17.05%
P/EPS 51.05 28.39 -15.15 -15.92 24.71 -13.65 -15.33 -
EY 1.96 3.52 -6.60 -6.28 4.05 -7.32 -6.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.66 0.00 4.66 4.50 5.73 5.25 -23.77%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 17/11/15 27/11/14 - - 26/09/12 29/09/11 29/09/10 -
Price 0.845 1.13 0.00 0.00 1.01 0.99 0.95 -
P/RPS 3.50 89.80 0.00 0.00 27.31 21.84 9.40 -17.39%
P/EPS 51.66 30.26 0.00 0.00 23.76 -12.07 -15.83 -
EY 1.94 3.30 0.00 0.00 4.21 -8.29 -6.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.77 0.00 0.00 4.33 5.07 5.42 -24.01%

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