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

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%
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,921,524 1,801,263 1,546,622 1,631,227 1,709,729 1,564,545 1,623,995 2.84%
PBT 141,340 243,649 135,446 245,641 428,693 209,596 258,315 -9.55%
Tax -55,821 -59,938 -21,727 -57,174 -80,937 -41,615 -45,862 3.32%
NP 85,519 183,711 113,719 188,467 347,756 167,981 212,453 -14.06%
-
NP to SH 92,393 184,988 116,035 194,463 362,009 168,630 145,892 -7.32%
-
Tax Rate 39.49% 24.60% 16.04% 23.28% 18.88% 19.85% 17.75% -
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%
-
Net Worth 2,769,196 2,611,025 2,268,010 2,239,750 1,971,131 813,699 1,349,605 12.71%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 15,665 47,317 67,788 73,719 61,692 76,436 78,859 -23.59%
Div Payout % 16.95% 25.58% 58.42% 37.91% 17.04% 45.33% 54.05% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 2,769,196 2,611,025 2,268,010 2,239,750 1,971,131 813,699 1,349,605 12.71%
NOSH 1,253,030 1,225,833 1,074,886 1,092,561 1,016,047 813,699 793,885 7.89%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 4.45% 10.20% 7.35% 11.55% 20.34% 10.74% 13.08% -
ROE 3.34% 7.08% 5.12% 8.68% 18.37% 20.72% 10.81% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 153.35 146.94 143.89 149.30 168.27 192.28 204.56 -4.68%
EPS 7.37 15.09 10.80 17.80 35.63 20.72 18.38 -14.11%
DPS 1.25 3.86 6.21 6.75 6.07 9.50 10.00 -29.26%
NAPS 2.21 2.13 2.11 2.05 1.94 1.00 1.70 4.46%
Adjusted Per Share Value based on latest NOSH - 1,092,561
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 123.19 115.48 99.15 104.58 109.61 100.30 104.11 2.84%
EPS 5.92 11.86 7.44 12.47 23.21 10.81 9.35 -7.32%
DPS 1.00 3.03 4.35 4.73 3.96 4.90 5.06 -23.66%
NAPS 1.7753 1.6739 1.454 1.4359 1.2637 0.5217 0.8652 12.71%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
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%
P/EPS 26.17 11.20 14.27 12.19 6.68 11.77 16.54 7.93%
EY 3.82 8.93 7.01 8.20 14.97 8.49 6.05 -7.37%
DY 0.65 2.28 4.03 3.11 2.55 3.89 3.29 -23.66%
P/NAPS 0.87 0.79 0.73 1.06 1.23 2.44 1.79 -11.32%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
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%
P/EPS 29.02 11.20 16.58 12.47 7.41 10.66 16.54 9.81%
EY 3.45 8.93 6.03 8.02 13.50 9.38 6.05 -8.92%
DY 0.58 2.28 3.47 3.04 2.30 4.30 3.29 -25.09%
P/NAPS 0.97 0.79 0.85 1.08 1.36 2.21 1.79 -9.69%

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