[WCT] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 0.88%
YoY- 114.68%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,801,263 1,546,622 1,631,227 1,709,729 1,564,545 1,623,995 4,097,769 -12.79%
PBT 243,649 135,446 245,641 428,693 209,596 258,315 192,891 3.96%
Tax -59,938 -21,727 -57,174 -80,937 -41,615 -45,862 -7,713 40.69%
NP 183,711 113,719 188,467 347,756 167,981 212,453 185,178 -0.13%
-
NP to SH 184,988 116,035 194,463 362,009 168,630 145,892 142,823 4.40%
-
Tax Rate 24.60% 16.04% 23.28% 18.88% 19.85% 17.75% 4.00% -
Total Cost 1,617,552 1,432,903 1,442,760 1,361,973 1,396,564 1,411,542 3,912,591 -13.67%
-
Net Worth 2,611,025 2,268,010 2,239,750 1,971,131 813,699 1,349,605 1,240,850 13.18%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 47,317 67,788 73,719 61,692 76,436 78,859 78,350 -8.05%
Div Payout % 25.58% 58.42% 37.91% 17.04% 45.33% 54.05% 54.86% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,611,025 2,268,010 2,239,750 1,971,131 813,699 1,349,605 1,240,850 13.18%
NOSH 1,225,833 1,074,886 1,092,561 1,016,047 813,699 793,885 785,348 7.69%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.20% 7.35% 11.55% 20.34% 10.74% 13.08% 4.52% -
ROE 7.08% 5.12% 8.68% 18.37% 20.72% 10.81% 11.51% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 146.94 143.89 149.30 168.27 192.28 204.56 521.78 -19.02%
EPS 15.09 10.80 17.80 35.63 20.72 18.38 18.19 -3.06%
DPS 3.86 6.21 6.75 6.07 9.50 10.00 10.00 -14.65%
NAPS 2.13 2.11 2.05 1.94 1.00 1.70 1.58 5.09%
Adjusted Per Share Value based on latest NOSH - 1,016,047
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 127.01 109.06 115.02 120.56 110.32 114.52 288.95 -12.79%
EPS 13.04 8.18 13.71 25.53 11.89 10.29 10.07 4.39%
DPS 3.34 4.78 5.20 4.35 5.39 5.56 5.52 -8.02%
NAPS 1.8411 1.5993 1.5793 1.3899 0.5738 0.9517 0.875 13.18%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.69 1.54 2.17 2.38 2.44 3.04 2.75 -
P/RPS 1.15 1.07 1.45 1.41 1.27 1.49 0.53 13.76%
P/EPS 11.20 14.27 12.19 6.68 11.77 16.54 15.12 -4.87%
EY 8.93 7.01 8.20 14.97 8.49 6.05 6.61 5.13%
DY 2.28 4.03 3.11 2.55 3.89 3.29 3.64 -7.49%
P/NAPS 0.79 0.73 1.06 1.23 2.44 1.79 1.74 -12.32%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 25/05/15 22/05/14 22/05/13 22/05/12 26/05/11 21/05/10 -
Price 1.69 1.79 2.22 2.64 2.21 3.04 2.57 -
P/RPS 1.15 1.24 1.49 1.57 1.15 1.49 0.49 15.26%
P/EPS 11.20 16.58 12.47 7.41 10.66 16.54 14.13 -3.79%
EY 8.93 6.03 8.02 13.50 9.38 6.05 7.08 3.94%
DY 2.28 3.47 3.04 2.30 4.30 3.29 3.89 -8.51%
P/NAPS 0.79 0.85 1.08 1.36 2.21 1.79 1.63 -11.36%

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