[WCT] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -2.79%
YoY- -34.45%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 2,258,852 1,724,290 1,960,020 1,567,458 1,550,183 1,795,433 1,585,424 6.07%
PBT 268,796 130,340 249,648 133,770 227,537 444,356 206,710 4.47%
Tax -89,108 -55,126 -62,842 -30,153 -53,525 -80,077 -41,055 13.78%
NP 179,688 75,214 186,806 103,617 174,012 364,279 165,655 1.36%
-
NP to SH 182,223 82,039 186,003 112,793 172,083 379,188 170,340 1.12%
-
Tax Rate 33.15% 42.29% 25.17% 22.54% 23.52% 18.02% 19.86% -
Total Cost 2,079,164 1,649,076 1,773,214 1,463,841 1,376,171 1,431,154 1,419,769 6.56%
-
Net Worth 3,120,250 2,993,481 2,645,545 2,278,156 2,239,200 2,129,520 822,895 24.86%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 42,457 - 23,891 52,657 74,055 69,055 67,179 -7.35%
Div Payout % 23.30% - 12.84% 46.68% 43.03% 18.21% 39.44% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 3,120,250 2,993,481 2,645,545 2,278,156 2,239,200 2,129,520 822,895 24.86%
NOSH 1,415,581 1,385,871 1,247,898 1,074,602 1,092,292 1,092,061 822,895 9.45%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 7.95% 4.36% 9.53% 6.61% 11.23% 20.29% 10.45% -
ROE 5.84% 2.74% 7.03% 4.95% 7.69% 17.81% 20.70% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 160.71 124.42 157.07 145.86 141.92 164.41 192.66 -2.97%
EPS 12.96 5.92 14.91 10.50 15.75 34.72 20.70 -7.50%
DPS 3.00 0.00 1.91 4.86 6.78 6.32 8.25 -15.50%
NAPS 2.22 2.16 2.12 2.12 2.05 1.95 1.00 14.20%
Adjusted Per Share Value based on latest NOSH - 1,074,602
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 159.28 121.59 138.21 110.53 109.31 126.60 111.80 6.07%
EPS 12.85 5.78 13.12 7.95 12.13 26.74 12.01 1.13%
DPS 2.99 0.00 1.68 3.71 5.22 4.87 4.74 -7.38%
NAPS 2.2002 2.1108 1.8655 1.6064 1.579 1.5016 0.5803 24.86%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.81 2.06 1.50 1.42 2.18 2.49 2.40 -
P/RPS 0.50 1.66 0.96 0.97 1.54 1.51 1.25 -14.15%
P/EPS 6.25 34.80 10.06 13.53 13.84 7.17 11.59 -9.77%
EY 16.01 2.87 9.94 7.39 7.23 13.94 8.63 10.84%
DY 3.70 0.00 1.28 3.42 3.11 2.54 3.44 1.22%
P/NAPS 0.36 0.95 0.71 0.67 1.06 1.28 2.40 -27.09%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 24/08/17 23/08/16 20/08/15 21/08/14 22/08/13 15/08/12 -
Price 0.92 1.85 1.59 1.18 2.28 2.37 2.48 -
P/RPS 0.57 1.49 1.01 0.81 1.61 1.44 1.29 -12.72%
P/EPS 7.10 31.25 10.67 11.24 14.47 6.83 11.98 -8.34%
EY 14.09 3.20 9.37 8.90 6.91 14.65 8.35 9.10%
DY 3.26 0.00 1.20 4.12 2.97 2.67 3.33 -0.35%
P/NAPS 0.41 0.86 0.75 0.56 1.11 1.22 2.48 -25.90%

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