Highlights

[WCT] YoY Quarter Result on 2020-12-31 [#4]

Stock [WCT]: WCT HOLDINGS BERHAD
Announcement Date 05-Apr-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Dec-2020  [#4]
Profit Trend QoQ -     -12,486.94%    YoY -     -118.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 547,227 461,036 737,905 579,396 453,167 522,186 322,422 9.21%
  YoY % 18.70% -37.52% 27.36% 27.85% -13.22% 61.96% -
  Horiz. % 169.72% 142.99% 228.86% 179.70% 140.55% 161.96% 100.00%
PBT -220,292 -99,442 1,245 81,497 11,367 84,092 14,856 -
  YoY % -121.53% -8,087.31% -98.47% 616.96% -86.48% 466.05% -
  Horiz. % -1,482.85% -669.37% 8.38% 548.58% 76.51% 566.05% 100.00%
Tax -11,217 -7,003 -54,077 -22,313 -13,231 -15,385 193 -
  YoY % -60.17% 87.05% -142.36% -68.64% 14.00% -8,071.50% -
  Horiz. % -5,811.92% -3,628.50% -28,019.17% -11,561.14% -6,855.44% -7,971.50% 100.00%
NP -231,509 -106,445 -52,832 59,184 -1,864 68,707 15,049 -
  YoY % -117.49% -101.48% -189.27% 3,275.11% -102.71% 356.56% -
  Horiz. % -1,538.37% -707.32% -351.07% 393.28% -12.39% 456.56% 100.00%
NP to SH -227,672 -103,969 3,492 59,274 3,509 68,927 22,674 -
  YoY % -118.98% -3,077.35% -94.11% 1,589.20% -94.91% 203.99% -
  Horiz. % -1,004.11% -458.54% 15.40% 261.42% 15.48% 303.99% 100.00%
Tax Rate - % - % 4,343.53 % 27.38 % 116.40 % 18.30 % -1.30 % -
  YoY % 0.00% 0.00% 15,763.88% -76.48% 536.07% 1,507.69% -
  Horiz. % 0.00% 0.00% -334,117.69% -2,106.15% -8,953.85% -1,407.69% 100.00%
Total Cost 778,736 567,481 790,737 520,212 455,031 453,479 307,373 16.74%
  YoY % 37.23% -28.23% 52.00% 14.32% 0.34% 47.53% -
  Horiz. % 253.35% 184.62% 257.26% 169.24% 148.04% 147.53% 100.00%
Net Worth 2,909,237 3,130,117 3,106,332 3,141,868 2,744,539 2,628,065 2,181,397 4.91%
  YoY % -7.06% 0.77% -1.13% 14.48% 4.43% 20.48% -
  Horiz. % 133.37% 143.49% 142.40% 144.03% 125.82% 120.48% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 8,292 10,010 23,608 42,457 - 23,891 29,230 -18.93%
  YoY % -17.17% -57.60% -44.40% 0.00% 0.00% -18.27% -
  Horiz. % 28.37% 34.25% 80.76% 145.25% 0.00% 81.73% 100.00%
Div Payout % - % - % 676.06 % 71.63 % - % 34.66 % 128.92 % -
  YoY % 0.00% 0.00% 843.82% 0.00% 0.00% -73.12% -
  Horiz. % 0.00% 0.00% 524.40% 55.56% 0.00% 26.88% 100.00%
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 2,909,237 3,130,117 3,106,332 3,141,868 2,744,539 2,628,065 2,181,397 4.91%
  YoY % -7.06% 0.77% -1.13% 14.48% 4.43% 20.48% -
  Horiz. % 133.37% 143.49% 142.40% 144.03% 125.82% 120.48% 100.00%
NOSH 1,405,429 1,409,963 1,380,592 1,415,256 1,253,214 1,194,575 1,090,698 4.31%
  YoY % -0.32% 2.13% -2.45% 12.93% 4.91% 9.52% -
  Horiz. % 128.86% 129.27% 126.58% 129.76% 114.90% 109.52% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -42.31 % -23.09 % -7.16 % 10.21 % -0.41 % 13.16 % 4.67 % -
  YoY % -83.24% -222.49% -170.13% 2,590.24% -103.12% 181.80% -
  Horiz. % -906.00% -494.43% -153.32% 218.63% -8.78% 281.80% 100.00%
ROE -7.83 % -3.32 % 0.11 % 1.89 % 0.13 % 2.62 % 1.04 % -
  YoY % -135.84% -3,118.18% -94.18% 1,353.85% -95.04% 151.92% -
  Horiz. % -752.88% -319.23% 10.58% 181.73% 12.50% 251.92% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 38.94 32.70 53.45 40.94 36.16 43.71 29.56 4.70%
  YoY % 19.08% -38.82% 30.56% 13.22% -17.27% 47.87% -
  Horiz. % 131.73% 110.62% 180.82% 138.50% 122.33% 147.87% 100.00%
EPS -16.20 -7.37 0.25 4.19 0.28 5.77 2.04 -
  YoY % -119.81% -3,048.00% -94.03% 1,396.43% -95.15% 182.84% -
  Horiz. % -794.12% -361.27% 12.25% 205.39% 13.73% 282.84% 100.00%
DPS 0.59 0.71 1.71 3.00 0.00 2.00 2.68 -22.28%
  YoY % -16.90% -58.48% -43.00% 0.00% 0.00% -25.37% -
  Horiz. % 22.01% 26.49% 63.81% 111.94% 0.00% 74.63% 100.00%
NAPS 2.0700 2.2200 2.2500 2.2200 2.1900 2.2000 2.0000 0.57%
  YoY % -6.76% -1.33% 1.35% 1.37% -0.45% 10.00% -
  Horiz. % 103.50% 111.00% 112.50% 111.00% 109.50% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,418,150
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 38.59 32.51 52.03 40.86 31.95 36.82 22.74 9.21%
  YoY % 18.70% -37.52% 27.34% 27.89% -13.23% 61.92% -
  Horiz. % 169.70% 142.96% 228.80% 179.68% 140.50% 161.92% 100.00%
EPS -16.05 -7.33 0.25 4.18 0.25 4.86 1.60 -
  YoY % -118.96% -3,032.00% -94.02% 1,572.00% -94.86% 203.75% -
  Horiz. % -1,003.12% -458.12% 15.62% 261.25% 15.62% 303.75% 100.00%
DPS 0.58 0.71 1.66 2.99 0.00 1.68 2.06 -19.03%
  YoY % -18.31% -57.23% -44.48% 0.00% 0.00% -18.45% -
  Horiz. % 28.16% 34.47% 80.58% 145.15% 0.00% 81.55% 100.00%
NAPS 2.0514 2.2072 2.1904 2.2155 1.9353 1.8532 1.5382 4.91%
  YoY % -7.06% 0.77% -1.13% 14.48% 4.43% 20.48% -
  Horiz. % 133.36% 143.49% 142.40% 144.03% 125.82% 120.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.5300 0.8700 0.6750 1.6200 1.7300 1.6100 1.5900 -
P/RPS 1.36 2.66 1.26 3.96 4.78 3.68 5.38 -20.47%
  YoY % -48.87% 111.11% -68.18% -17.15% 29.89% -31.60% -
  Horiz. % 25.28% 49.44% 23.42% 73.61% 88.85% 68.40% 100.00%
P/EPS -3.27 -11.80 266.87 38.68 617.86 27.90 76.48 -
  YoY % 72.29% -104.42% 589.94% -93.74% 2,114.55% -63.52% -
  Horiz. % -4.28% -15.43% 348.94% 50.58% 807.87% 36.48% 100.00%
EY -30.57 -8.48 0.37 2.59 0.16 3.58 1.31 -
  YoY % -260.50% -2,391.89% -85.71% 1,518.75% -95.53% 173.28% -
  Horiz. % -2,333.59% -647.33% 28.24% 197.71% 12.21% 273.28% 100.00%
DY 1.11 0.82 2.53 1.85 0.00 1.24 1.69 -6.76%
  YoY % 35.37% -67.59% 36.76% 0.00% 0.00% -26.63% -
  Horiz. % 65.68% 48.52% 149.70% 109.47% 0.00% 73.37% 100.00%
P/NAPS 0.26 0.39 0.30 0.73 0.79 0.73 0.80 -17.07%
  YoY % -33.33% 30.00% -58.90% -7.59% 8.22% -8.75% -
  Horiz. % 32.50% 48.75% 37.50% 91.25% 98.75% 91.25% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 05/04/21 02/04/20 28/02/19 26/02/18 23/02/17 25/02/16 25/02/15 -
Price 0.5750 0.3900 0.8450 1.5800 1.9100 1.6100 1.6800 -
P/RPS 1.48 1.19 1.58 3.86 5.28 3.68 5.68 -20.06%
  YoY % 24.37% -24.68% -59.07% -26.89% 43.48% -35.21% -
  Horiz. % 26.06% 20.95% 27.82% 67.96% 92.96% 64.79% 100.00%
P/EPS -3.55 -5.29 334.08 37.72 682.14 27.90 80.81 -
  YoY % 32.89% -101.58% 785.68% -94.47% 2,344.95% -65.47% -
  Horiz. % -4.39% -6.55% 413.41% 46.68% 844.13% 34.53% 100.00%
EY -28.17 -18.91 0.30 2.65 0.15 3.58 1.24 -
  YoY % -48.97% -6,403.33% -88.68% 1,666.67% -95.81% 188.71% -
  Horiz. % -2,271.77% -1,525.00% 24.19% 213.71% 12.10% 288.71% 100.00%
DY 1.03 1.82 2.02 1.90 0.00 1.24 1.60 -7.07%
  YoY % -43.41% -9.90% 6.32% 0.00% 0.00% -22.50% -
  Horiz. % 64.37% 113.75% 126.25% 118.75% 0.00% 77.50% 100.00%
P/NAPS 0.28 0.18 0.38 0.71 0.87 0.73 0.84 -16.72%
  YoY % 55.56% -52.63% -46.48% -18.39% 19.18% -13.10% -
  Horiz. % 33.33% 21.43% 45.24% 84.52% 103.57% 86.90% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

520  401  580 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 UCREST 0.35+0.055 
 FOCUS 0.15-0.09 
 MINDA 0.155-0.005 
 LKL 0.315-0.025 
 KEYASIC 0.15+0.01 
 RUBEREX 1.47+0.10 
 CAREPLS 2.08+0.16 
 FOCUS-PA 0.015-0.005 
 BJCORP 0.38-0.015 
 HSI-HGK 0.175-0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS