[WTK] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock

[WTK] WTK HOLDINGS BHD

Announcement Date

28-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- 67.93%

YoY- 22.03%

Quarter Report

WTK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Cumulative Result
Revenue	393,965	354,668	324,404	350,561	357,857	373,737	333,406	2.81%
YoY %	11.08%	9.33%	-7.46%	-2.04%	-4.25%	12.10%	-	-
Horiz. %	118.16%	106.38%	97.30%	105.15%	107.33%	112.10%	100.00%	-
PBT	-6,336	11,180	18,358	32,722	27,664	22,276	43,050	-
YoY %	-156.67%	-39.10%	-43.90%	18.28%	24.19%	-48.26%	-	-
Horiz. %	-14.72%	25.97%	42.64%	76.01%	64.26%	51.74%	100.00%	-
Tax	-4,689	-3,371	-6,754	-6,914	-6,184	-4,265	-8,907	-10.13%
YoY %	-39.10%	50.09%	2.31%	-11.80%	-44.99%	52.12%	-	-
Horiz. %	52.64%	37.85%	75.83%	77.62%	69.43%	47.88%	100.00%	-
NP	-11,025	7,809	11,604	25,808	21,480	18,011	34,143	-
YoY %	-241.18%	-32.70%	-55.04%	20.15%	19.26%	-47.25%	-	-
Horiz. %	-32.29%	22.87%	33.99%	75.59%	62.91%	52.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-10,213	8,385	11,946	25,743	21,096	17,820	33,793	-
YoY %	-221.80%	-29.81%	-53.60%	22.03%	18.38%	-47.27%	-	-
Horiz. %	-30.22%	24.81%	35.35%	76.18%	62.43%	52.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	30.15%	36.79%	21.13%	22.35%	19.15%	20.69%	-
YoY %	-	-18.05%	74.11%	-5.46%	16.71%	-7.44%	-	-
Horiz. %	-	145.72%	177.82%	102.13%	108.02%	92.56%	100.00%	-
Total Cost	404,990	346,859	312,800	324,753	336,377	355,726	299,263	5.16%
YoY %	16.76%	10.89%	-3.68%	-3.46%	-5.44%	18.87%	-	-
Horiz. %	135.33%	115.90%	104.52%	108.52%	112.40%	118.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,346,476	1,381,619	1,337,011	868,576	1,241,451	1,221,321	1,116,766	3.16%
YoY %	-2.54%	3.34%	53.93%	-30.04%	1.65%	9.36%	-	-
Horiz. %	120.57%	123.72%	119.72%	77.78%	111.16%	109.36%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	1,346,476	1,381,619	1,337,011	868,576	1,241,451	1,221,321	1,116,766	3.16%
YoY %	-2.54%	3.34%	53.93%	-30.04%	1.65%	9.36%	-	-
Horiz. %	120.57%	123.72%	119.72%	77.78%	111.16%	109.36%	100.00%	-
NOSH	481,344	476,420	481,344	434,288	434,074	434,634	434,539	1.71%
YoY %	1.03%	-1.02%	10.84%	0.05%	-0.13%	0.02%	-	-
Horiz. %	110.77%	109.64%	110.77%	99.94%	99.89%	100.02%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	-2.80%	2.20%	3.58%	7.36%	6.00%	4.82%	10.24%	-
YoY %	-227.27%	-38.55%	-51.36%	22.67%	24.48%	-52.93%	-	-
Horiz. %	-27.34%	21.48%	34.96%	71.88%	58.59%	47.07%	100.00%	-
ROE	-0.76%	0.61%	0.89%	2.96%	1.70%	1.46%	3.03%	-
YoY %	-224.59%	-31.46%	-69.93%	74.12%	16.44%	-51.82%	-	-
Horiz. %	-25.08%	20.13%	29.37%	97.69%	56.11%	48.18%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	82.51	74.44	67.94	80.72	82.44	85.99	76.73	1.21%
YoY %	10.84%	9.57%	-15.83%	-2.09%	-4.13%	12.07%	-	-
Horiz. %	107.53%	97.02%	88.54%	105.20%	107.44%	112.07%	100.00%	-
EPS	-2.14	1.76	2.50	5.93	4.86	4.10	7.77	-
YoY %	-221.59%	-29.60%	-57.84%	22.02%	18.54%	-47.23%	-	-
Horiz. %	-27.54%	22.65%	32.18%	76.32%	62.55%	52.77%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.82	2.90	2.80	2.00	2.86	2.81	2.57	1.55%
YoY %	-2.76%	3.57%	40.00%	-30.07%	1.78%	9.34%	-	-
Horiz. %	109.73%	112.84%	108.95%	77.82%	111.28%	109.34%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 434,780
RPS	81.85	73.68	67.40	72.83	74.35	77.64	69.27	2.81%
YoY %	11.09%	9.32%	-7.46%	-2.04%	-4.24%	12.08%	-	-
Horiz. %	118.16%	106.37%	97.30%	105.14%	107.33%	112.08%	100.00%	-
EPS	-2.12	1.74	2.48	5.35	4.38	3.70	7.02	-
YoY %	-221.84%	-29.84%	-53.64%	22.15%	18.38%	-47.29%	-	-
Horiz. %	-30.20%	24.79%	35.33%	76.21%	62.39%	52.71%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.7973	2.8703	2.7777	1.8045	2.5791	2.5373	2.3201	3.16%
YoY %	-2.54%	3.33%	53.93%	-30.03%	1.65%	9.36%	-	-
Horiz. %	120.57%	123.71%	119.72%	77.78%	111.16%	109.36%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	0.885	1.06	1.05	1.40	1.12	1.24	1.89	-
P/RPS	1.07	1.42	1.55	1.73	1.36	1.44	2.46	-12.94%
YoY %	-24.65%	-8.39%	-10.40%	27.21%	-5.56%	-41.46%	-	-
Horiz. %	43.50%	57.72%	63.01%	70.33%	55.28%	58.54%	100.00%	-
P/EPS	-41.38	60.23	41.97	23.62	23.05	30.24	24.30	-
YoY %	-168.70%	43.51%	77.69%	2.47%	-23.78%	24.44%	-	-
Horiz. %	-170.29%	247.86%	172.72%	97.20%	94.86%	124.44%	100.00%	-
EY	-2.42	1.66	2.38	4.23	4.34	3.31	4.11	-
YoY %	-245.78%	-30.25%	-43.74%	-2.53%	31.12%	-19.46%	-	-
Horiz. %	-58.88%	40.39%	57.91%	102.92%	105.60%	80.54%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.31	0.37	0.38	0.70	0.39	0.44	0.74	-13.48%
YoY %	-16.22%	-2.63%	-45.71%	79.49%	-11.36%	-40.54%	-	-
Horiz. %	41.89%	50.00%	51.35%	94.59%	52.70%	59.46%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	29/08/17	26/08/16	27/08/15	28/08/14	30/08/13	29/08/12	25/08/11	-
Price	0.815	1.06	0.91	1.37	1.22	1.15	1.34	-
P/RPS	0.99	1.42	1.34	1.70	1.48	1.34	1.75	-9.04%
YoY %	-30.28%	5.97%	-21.18%	14.86%	10.45%	-23.43%	-	-
Horiz. %	56.57%	81.14%	76.57%	97.14%	84.57%	76.57%	100.00%	-
P/EPS	-38.10	60.23	36.37	23.11	25.10	28.05	17.23	-
YoY %	-163.26%	65.60%	57.38%	-7.93%	-10.52%	62.80%	-	-
Horiz. %	-221.13%	349.56%	211.09%	134.13%	145.68%	162.80%	100.00%	-
EY	-2.62	1.66	2.75	4.33	3.98	3.57	5.80	-
YoY %	-257.83%	-39.64%	-36.49%	8.79%	11.48%	-38.45%	-	-
Horiz. %	-45.17%	28.62%	47.41%	74.66%	68.62%	61.55%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.29	0.37	0.33	0.69	0.43	0.41	0.52	-9.26%
YoY %	-21.62%	12.12%	-52.17%	60.47%	4.88%	-21.15%	-	-
Horiz. %	55.77%	71.15%	63.46%	132.69%	82.69%	78.85%	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