[WTK] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 177.45%
YoY- -11.96%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 354,668 185,057 724,241 515,718 324,404 159,769 676,652 -35.01%
PBT 11,180 8,971 75,869 45,155 18,358 7,572 49,611 -63.00%
Tax -3,371 -3,143 -17,322 -12,426 -6,754 -2,390 -10,113 -51.95%
NP 7,809 5,828 58,547 32,729 11,604 5,182 39,498 -66.09%
-
NP to SH 8,385 6,193 59,559 33,144 11,946 5,335 39,978 -64.73%
-
Tax Rate 30.15% 35.04% 22.83% 27.52% 36.79% 31.56% 20.38% -
Total Cost 346,859 179,229 665,694 482,989 312,800 154,587 637,154 -33.35%
-
Net Worth 1,381,619 1,381,515 1,379,986 1,351,336 1,337,011 1,332,252 1,335,054 2.31%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 11,889 - - - 8,010 -
Div Payout % - - 19.96% - - - 20.04% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,381,619 1,381,515 1,379,986 1,351,336 1,337,011 1,332,252 1,335,054 2.31%
NOSH 476,420 476,384 481,344 481,344 481,344 481,344 437,722 5.81%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.20% 3.15% 8.08% 6.35% 3.58% 3.24% 5.84% -
ROE 0.61% 0.45% 4.32% 2.45% 0.89% 0.40% 2.99% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 74.44 38.85 151.67 108.00 67.94 33.46 154.58 -38.58%
EPS 1.76 1.30 12.47 6.94 2.50 1.12 9.21 -66.85%
DPS 0.00 0.00 2.49 0.00 0.00 0.00 1.83 -
NAPS 2.90 2.90 2.89 2.83 2.80 2.79 3.05 -3.30%
Adjusted Per Share Value based on latest NOSH - 481,344
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 73.68 38.45 150.46 107.14 67.40 33.19 140.58 -35.01%
EPS 1.74 1.29 12.37 6.89 2.48 1.11 8.31 -64.77%
DPS 0.00 0.00 2.47 0.00 0.00 0.00 1.66 -
NAPS 2.8703 2.8701 2.8669 2.8074 2.7777 2.7678 2.7736 2.31%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.06 1.33 1.32 1.01 1.05 1.18 1.09 -
P/RPS 1.42 3.42 0.87 0.94 1.55 3.53 0.71 58.80%
P/EPS 60.23 102.31 10.58 14.55 41.97 105.62 11.93 194.58%
EY 1.66 0.98 9.45 6.87 2.38 0.95 8.38 -66.05%
DY 0.00 0.00 1.89 0.00 0.00 0.00 1.68 -
P/NAPS 0.37 0.46 0.46 0.36 0.38 0.42 0.36 1.84%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 26/05/16 26/02/16 27/11/15 27/08/15 27/05/15 27/02/15 -
Price 1.06 1.13 1.43 1.23 0.91 1.02 1.20 -
P/RPS 1.42 2.91 0.94 1.14 1.34 3.05 0.78 49.14%
P/EPS 60.23 86.92 11.46 17.72 36.37 91.30 13.14 176.19%
EY 1.66 1.15 8.72 5.64 2.75 1.10 7.61 -63.79%
DY 0.00 0.00 1.74 0.00 0.00 0.00 1.53 -
P/NAPS 0.37 0.39 0.49 0.43 0.33 0.37 0.39 -3.45%

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