[WCT] YoY TTM Result on 31-Mar-2014 [#1]

Stock

[WCT] WCT HOLDINGS BERHAD

Announcement Date

22-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- -1.56%

YoY- -46.28%

Quarter Report

WCT - 1st Qtr Results & Notes.2014.pdf

Latest QR

Upcoming QR

WCT's Result

WCT's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	1,921,524	1,801,263	1,546,622	1,631,227	1,709,729	1,564,545	1,623,995	2.84%
YoY %	6.68%	16.46%	-5.19%	-4.59%	9.28%	-3.66%	-	-
Horiz. %	118.32%	110.92%	95.24%	100.45%	105.28%	96.34%	100.00%	-
PBT	141,340	243,649	135,446	245,641	428,693	209,596	258,315	-9.55%
YoY %	-41.99%	79.89%	-44.86%	-42.70%	104.53%	-18.86%	-	-
Horiz. %	54.72%	94.32%	52.43%	95.09%	165.96%	81.14%	100.00%	-
Tax	-55,821	-59,938	-21,727	-57,174	-80,937	-41,615	-45,862	3.32%
YoY %	6.87%	-175.87%	62.00%	29.36%	-94.49%	9.26%	-	-
Horiz. %	121.72%	130.69%	47.37%	124.67%	176.48%	90.74%	100.00%	-
NP	85,519	183,711	113,719	188,467	347,756	167,981	212,453	-14.06%
YoY %	-53.45%	61.55%	-39.66%	-45.80%	107.02%	-20.93%	-	-
Horiz. %	40.25%	86.47%	53.53%	88.71%	163.69%	79.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	92,393	184,988	116,035	194,463	362,009	168,630	145,892	-7.32%
YoY %	-50.05%	59.42%	-40.33%	-46.28%	114.68%	15.59%	-	-
Horiz. %	63.33%	126.80%	79.53%	133.29%	248.13%	115.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.49%	24.60%	16.04%	23.28%	18.88%	19.85%	17.75%	-
YoY %	60.53%	53.37%	-31.10%	23.31%	-4.89%	11.83%	-	-
Horiz. %	222.48%	138.59%	90.37%	131.15%	106.37%	111.83%	100.00%	-
Total Cost	1,836,005	1,617,552	1,432,903	1,442,760	1,361,973	1,396,564	1,411,542	4.47%
YoY %	13.51%	12.89%	-0.68%	5.93%	-2.48%	-1.06%	-	-
Horiz. %	130.07%	114.59%	101.51%	102.21%	96.49%	98.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,769,196	2,611,025	2,268,010	2,239,750	1,971,131	813,699	1,349,605	12.71%
YoY %	6.06%	15.12%	1.26%	13.63%	142.24%	-39.71%	-	-
Horiz. %	205.19%	193.47%	168.05%	165.96%	146.05%	60.29%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	15,665	47,317	67,788	73,719	61,692	76,436	78,859	-23.59%
YoY %	-66.89%	-30.20%	-8.05%	19.50%	-19.29%	-3.07%	-	-
Horiz. %	19.86%	60.00%	85.96%	93.48%	78.23%	96.93%	100.00%	-
Div Payout %	16.95%	25.58%	58.42%	37.91%	17.04%	45.33%	54.05%	-
YoY %	-33.74%	-56.21%	54.10%	122.48%	-62.41%	-16.13%	-	-
Horiz. %	31.36%	47.33%	108.09%	70.14%	31.53%	83.87%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	2,769,196	2,611,025	2,268,010	2,239,750	1,971,131	813,699	1,349,605	12.71%
YoY %	6.06%	15.12%	1.26%	13.63%	142.24%	-39.71%	-	-
Horiz. %	205.19%	193.47%	168.05%	165.96%	146.05%	60.29%	100.00%	-
NOSH	1,253,030	1,225,833	1,074,886	1,092,561	1,016,047	813,699	793,885	7.89%
YoY %	2.22%	14.04%	-1.62%	7.53%	24.87%	2.50%	-	-
Horiz. %	157.84%	154.41%	135.40%	137.62%	127.98%	102.50%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	4.45%	10.20%	7.35%	11.55%	20.34%	10.74%	13.08%	-
YoY %	-56.37%	38.78%	-36.36%	-43.22%	89.39%	-17.89%	-	-
Horiz. %	34.02%	77.98%	56.19%	88.30%	155.50%	82.11%	100.00%	-
ROE	3.34%	7.08%	5.12%	8.68%	18.37%	20.72%	10.81%	-
YoY %	-52.82%	38.28%	-41.01%	-52.75%	-11.34%	91.67%	-	-
Horiz. %	30.90%	65.49%	47.36%	80.30%	169.94%	191.67%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	153.35	146.94	143.89	149.30	168.27	192.28	204.56	-4.68%
YoY %	4.36%	2.12%	-3.62%	-11.27%	-12.49%	-6.00%	-	-
Horiz. %	74.97%	71.83%	70.34%	72.99%	82.26%	94.00%	100.00%	-
EPS	7.37	15.09	10.80	17.80	35.63	20.72	18.38	-14.11%
YoY %	-51.16%	39.72%	-39.33%	-50.04%	71.96%	12.73%	-	-
Horiz. %	40.10%	82.10%	58.76%	96.84%	193.85%	112.73%	100.00%	-
DPS	1.25	3.86	6.21	6.75	6.07	9.50	10.00	-29.26%
YoY %	-67.62%	-37.84%	-8.00%	11.20%	-36.11%	-5.00%	-	-
Horiz. %	12.50%	38.60%	62.10%	67.50%	60.70%	95.00%	100.00%	-
NAPS	2.21	2.13	2.11	2.05	1.94	1.00	1.70	4.46%
YoY %	3.76%	0.95%	2.93%	5.67%	94.00%	-41.18%	-	-
Horiz. %	130.00%	125.29%	124.12%	120.59%	114.12%	58.82%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,092,561
RPS	123.19	115.48	99.15	104.58	109.61	100.30	104.11	2.84%
YoY %	6.68%	16.47%	-5.19%	-4.59%	9.28%	-3.66%	-	-
Horiz. %	118.33%	110.92%	95.24%	100.45%	105.28%	96.34%	100.00%	-
EPS	5.92	11.86	7.44	12.47	23.21	10.81	9.35	-7.32%
YoY %	-50.08%	59.41%	-40.34%	-46.27%	114.71%	15.61%	-	-
Horiz. %	63.32%	126.84%	79.57%	133.37%	248.24%	115.61%	100.00%	-
DPS	1.00	3.03	4.35	4.73	3.96	4.90	5.06	-23.66%
YoY %	-67.00%	-30.34%	-8.03%	19.44%	-19.18%	-3.16%	-	-
Horiz. %	19.76%	59.88%	85.97%	93.48%	78.26%	96.84%	100.00%	-
NAPS	1.7753	1.6739	1.454	1.4359	1.2637	0.5217	0.8652	12.71%
YoY %	6.06%	15.12%	1.26%	13.63%	142.23%	-39.70%	-	-
Horiz. %	205.19%	193.47%	168.05%	165.96%	146.06%	60.30%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	1.93	1.69	1.54	2.17	2.38	2.44	3.04	-
P/RPS	1.26	1.15	1.07	1.45	1.41	1.27	1.49	-2.75%
YoY %	9.57%	7.48%	-26.21%	2.84%	11.02%	-14.77%	-	-
Horiz. %	84.56%	77.18%	71.81%	97.32%	94.63%	85.23%	100.00%	-
P/EPS	26.17	11.20	14.27	12.19	6.68	11.77	16.54	7.93%
YoY %	133.66%	-21.51%	17.06%	82.49%	-43.25%	-28.84%	-	-
Horiz. %	158.22%	67.71%	86.28%	73.70%	40.39%	71.16%	100.00%	-
EY	3.82	8.93	7.01	8.20	14.97	8.49	6.05	-7.37%
YoY %	-57.22%	27.39%	-14.51%	-45.22%	76.33%	40.33%	-	-
Horiz. %	63.14%	147.60%	115.87%	135.54%	247.44%	140.33%	100.00%	-
DY	0.65	2.28	4.03	3.11	2.55	3.89	3.29	-23.66%
YoY %	-71.49%	-43.42%	29.58%	21.96%	-34.45%	18.24%	-	-
Horiz. %	19.76%	69.30%	122.49%	94.53%	77.51%	118.24%	100.00%	-
P/NAPS	0.87	0.79	0.73	1.06	1.23	2.44	1.79	-11.32%
YoY %	10.13%	8.22%	-31.13%	-13.82%	-49.59%	36.31%	-	-
Horiz. %	48.60%	44.13%	40.78%	59.22%	68.72%	136.31%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	29/05/17	25/05/16	25/05/15	22/05/14	22/05/13	22/05/12	26/05/11	-
Price	2.14	1.69	1.79	2.22	2.64	2.21	3.04	-
P/RPS	1.40	1.15	1.24	1.49	1.57	1.15	1.49	-1.03%
YoY %	21.74%	-7.26%	-16.78%	-5.10%	36.52%	-22.82%	-	-
Horiz. %	93.96%	77.18%	83.22%	100.00%	105.37%	77.18%	100.00%	-
P/EPS	29.02	11.20	16.58	12.47	7.41	10.66	16.54	9.81%
YoY %	159.11%	-32.45%	32.96%	68.29%	-30.49%	-35.55%	-	-
Horiz. %	175.45%	67.71%	100.24%	75.39%	44.80%	64.45%	100.00%	-
EY	3.45	8.93	6.03	8.02	13.50	9.38	6.05	-8.92%
YoY %	-61.37%	48.09%	-24.81%	-40.59%	43.92%	55.04%	-	-
Horiz. %	57.02%	147.60%	99.67%	132.56%	223.14%	155.04%	100.00%	-
DY	0.58	2.28	3.47	3.04	2.30	4.30	3.29	-25.09%
YoY %	-74.56%	-34.29%	14.14%	32.17%	-46.51%	30.70%	-	-
Horiz. %	17.63%	69.30%	105.47%	92.40%	69.91%	130.70%	100.00%	-
P/NAPS	0.97	0.79	0.85	1.08	1.36	2.21	1.79	-9.69%
YoY %	22.78%	-7.06%	-21.30%	-20.59%	-38.46%	23.46%	-	-
Horiz. %	54.19%	44.13%	47.49%	60.34%	75.98%	123.46%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos