[WCT] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[WCT] WCT HOLDINGS BERHAD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -5.6%
YoY- -40.33%
Quarter Report
Latest QR
Upcoming QR
WCT's Result
WCT's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,972,274 1,921,524 1,801,263 1,546,622 1,631,227 1,709,729 1,564,545 3.93%
PBT 241,104 141,340 243,649 135,446 245,641 428,693 209,596 2.36%
Tax -81,594 -55,821 -59,938 -21,727 -57,174 -80,937 -41,615 11.86%
NP 159,510 85,519 183,711 113,719 188,467 347,756 167,981 -0.85%
-
NP to SH 159,927 92,393 184,988 116,035 194,463 362,009 168,630 -0.87%
-
Tax Rate 33.84% 39.49% 24.60% 16.04% 23.28% 18.88% 19.85% -
Total Cost 1,812,764 1,836,005 1,617,552 1,432,903 1,442,760 1,361,973 1,396,564 4.44%
-
Net Worth 3,142,059 2,769,196 2,611,025 2,268,010 2,239,750 1,971,131 813,699 25.24%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 42,457 15,665 47,317 67,788 73,719 61,692 76,436 -9.33%
Div Payout % 26.55% 16.95% 25.58% 58.42% 37.91% 17.04% 45.33% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 3,142,059 2,769,196 2,611,025 2,268,010 2,239,750 1,971,131 813,699 25.24%
NOSH 1,415,581 1,253,030 1,225,833 1,074,886 1,092,561 1,016,047 813,699 9.66%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 8.09% 4.45% 10.20% 7.35% 11.55% 20.34% 10.74% -
ROE 5.09% 3.34% 7.08% 5.12% 8.68% 18.37% 20.72% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 139.35 153.35 146.94 143.89 149.30 168.27 192.28 -5.22%
EPS 11.30 7.37 15.09 10.80 17.80 35.63 20.72 -9.60%
DPS 3.00 1.25 3.86 6.21 6.75 6.07 9.50 -17.47%
NAPS 2.22 2.21 2.13 2.11 2.05 1.94 1.00 14.20%
Adjusted Per Share Value based on latest NOSH - 1,074,886
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 139.07 135.50 127.01 109.06 115.02 120.56 110.32 3.93%
EPS 11.28 6.52 13.04 8.18 13.71 25.53 11.89 -0.87%
DPS 2.99 1.10 3.34 4.78 5.20 4.35 5.39 -9.35%
NAPS 2.2156 1.9527 1.8411 1.5993 1.5793 1.3899 0.5738 25.24%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.31 1.93 1.69 1.54 2.17 2.38 2.44 -
P/RPS 0.94 1.26 1.15 1.07 1.45 1.41 1.27 -4.88%
P/EPS 11.59 26.17 11.20 14.27 12.19 6.68 11.77 -0.25%
EY 8.63 3.82 8.93 7.01 8.20 14.97 8.49 0.27%
DY 2.29 0.65 2.28 4.03 3.11 2.55 3.89 -8.44%
P/NAPS 0.59 0.87 0.79 0.73 1.06 1.23 2.44 -21.06%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 29/05/17 25/05/16 25/05/15 22/05/14 22/05/13 22/05/12 -
Price 0.795 2.14 1.69 1.79 2.22 2.64 2.21 -
P/RPS 0.57 1.40 1.15 1.24 1.49 1.57 1.15 -11.03%
P/EPS 7.04 29.02 11.20 16.58 12.47 7.41 10.66 -6.67%
EY 14.21 3.45 8.93 6.03 8.02 13.50 9.38 7.16%
DY 3.77 0.58 2.28 3.47 3.04 2.30 4.30 -2.16%
P/NAPS 0.36 0.97 0.79 0.85 1.08 1.36 2.21 -26.08%

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