[WCT] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 53.25%
YoY- 10.38%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 2,174,867 1,779,647 2,002,623 1,468,156 1,602,781 1,772,142 1,665,247 4.54%
PBT 235,068 160,519 185,000 201,691 200,016 448,664 209,292 1.95%
Tax -72,916 -69,650 -58,990 -38,732 -40,234 -81,036 -47,409 7.43%
NP 162,152 90,869 126,010 162,959 159,782 367,628 161,883 0.02%
-
NP to SH 167,563 98,857 124,058 172,858 156,603 380,160 171,399 -0.37%
-
Tax Rate 31.02% 43.39% 31.89% 19.20% 20.12% 18.06% 22.65% -
Total Cost 2,012,715 1,688,778 1,876,613 1,305,197 1,442,999 1,404,514 1,503,364 4.98%
-
Net Worth 3,098,576 3,087,349 2,684,028 2,567,013 2,235,884 2,142,985 821,934 24.74%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 42,457 - 23,891 52,657 74,055 69,055 67,179 -7.35%
Div Payout % 25.34% - 19.26% 30.46% 47.29% 18.16% 39.19% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 3,098,576 3,087,349 2,684,028 2,567,013 2,235,884 2,142,985 821,934 24.74%
NOSH 1,416,392 1,416,215 1,248,385 1,156,312 1,090,675 1,093,359 821,934 9.48%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 7.46% 5.11% 6.29% 11.10% 9.97% 20.74% 9.72% -
ROE 5.41% 3.20% 4.62% 6.73% 7.00% 17.74% 20.85% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 157.22 125.66 160.42 126.97 146.95 162.08 202.60 -4.13%
EPS 12.11 6.98 9.94 14.95 14.36 34.77 20.85 -8.65%
DPS 3.07 0.00 1.91 4.55 6.78 6.32 8.25 -15.18%
NAPS 2.24 2.18 2.15 2.22 2.05 1.96 1.00 14.37%
Adjusted Per Share Value based on latest NOSH - 1,156,312
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 153.36 125.49 141.21 103.53 113.02 124.96 117.42 4.54%
EPS 11.82 6.97 8.75 12.19 11.04 26.81 12.09 -0.37%
DPS 2.99 0.00 1.68 3.71 5.22 4.87 4.74 -7.38%
NAPS 2.1849 2.177 1.8926 1.8101 1.5766 1.5111 0.5796 24.74%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.89 1.75 1.61 1.37 2.16 2.45 2.70 -
P/RPS 0.57 1.39 1.00 1.08 1.47 1.51 1.33 -13.16%
P/EPS 7.35 25.07 16.20 9.16 15.04 7.05 12.95 -9.00%
EY 13.61 3.99 6.17 10.91 6.65 14.19 7.72 9.90%
DY 3.45 0.00 1.19 3.32 3.14 2.58 3.06 2.01%
P/NAPS 0.40 0.80 0.75 0.62 1.05 1.25 2.70 -27.24%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 22/11/17 21/11/16 24/11/15 24/11/14 21/11/13 21/11/12 -
Price 0.815 1.65 1.93 1.51 1.91 2.39 2.71 -
P/RPS 0.52 1.31 1.20 1.19 1.30 1.47 1.34 -14.58%
P/EPS 6.73 23.64 19.42 10.10 13.30 6.87 13.00 -10.38%
EY 14.86 4.23 5.15 9.90 7.52 14.55 7.69 11.59%
DY 3.77 0.00 0.99 3.02 3.55 2.64 3.04 3.65%
P/NAPS 0.36 0.76 0.90 0.68 0.93 1.22 2.71 -28.55%

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