[WTK] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 66.08%
YoY- -0.07%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 513,439 515,718 506,137 517,039 573,051 475,525 553,513 -1.24%
PBT 18,442 45,155 49,648 45,747 43,378 58,288 24,148 -4.38%
Tax -17,150 -12,426 -11,942 -10,204 -7,928 -9,663 -6,875 16.44%
NP 1,292 32,729 37,706 35,543 35,450 48,625 17,273 -35.06%
-
NP to SH 1,979 33,144 37,645 35,036 35,059 48,162 17,528 -30.45%
-
Tax Rate 92.99% 27.52% 24.05% 22.31% 18.28% 16.58% 28.47% -
Total Cost 512,147 482,989 468,431 481,496 537,601 426,900 536,240 -0.76%
-
Net Worth 1,370,387 1,351,336 868,099 1,246,013 1,212,076 1,121,952 1,069,947 4.20%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,370,387 1,351,336 868,099 1,246,013 1,212,076 1,121,952 1,069,947 4.20%
NOSH 481,344 481,344 434,049 434,151 434,436 434,865 434,937 1.70%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.25% 6.35% 7.45% 6.87% 6.19% 10.23% 3.12% -
ROE 0.14% 2.45% 4.34% 2.81% 2.89% 4.29% 1.64% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 107.53 108.00 116.61 119.09 131.91 109.35 127.26 -2.76%
EPS 0.41 6.94 8.67 8.07 8.07 11.08 4.03 -31.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.83 2.00 2.87 2.79 2.58 2.46 2.60%
Adjusted Per Share Value based on latest NOSH - 434,267
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 106.67 107.14 105.15 107.42 119.05 98.79 114.99 -1.24%
EPS 0.41 6.89 7.82 7.28 7.28 10.01 3.64 -30.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.847 2.8074 1.8035 2.5886 2.5181 2.3309 2.2228 4.20%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.08 1.01 1.33 1.29 1.04 1.16 1.07 -
P/RPS 1.00 0.94 1.14 1.08 0.79 1.06 0.84 2.94%
P/EPS 260.58 14.55 15.34 15.99 12.89 10.47 26.55 46.27%
EY 0.38 6.87 6.52 6.26 7.76 9.55 3.77 -31.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.67 0.45 0.37 0.45 0.43 -2.03%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 27/11/15 27/11/14 28/11/13 29/11/12 29/11/11 29/11/10 -
Price 1.08 1.23 1.23 1.29 0.91 1.29 1.15 -
P/RPS 1.00 1.14 1.05 1.08 0.69 1.18 0.90 1.76%
P/EPS 260.58 17.72 14.18 15.99 11.28 11.65 28.54 44.52%
EY 0.38 5.64 7.05 6.26 8.87 8.59 3.50 -30.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.62 0.45 0.33 0.50 0.47 -3.47%

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