[WTK] YoY 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- -32.39%

YoY- -11.17%

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
Quarter Result
Revenue	172,219	169,611	164,635	180,976	184,078	170,184	176,638	-0.42%
YoY %	1.54%	3.02%	-9.03%	-1.69%	8.16%	-3.65%	-	-
Horiz. %	97.50%	96.02%	93.20%	102.46%	104.21%	96.35%	100.00%	-
PBT	-8,387	2,209	10,786	14,469	14,962	11,251	26,569	-
YoY %	-479.67%	-79.52%	-25.45%	-3.30%	32.98%	-57.65%	-	-
Horiz. %	-31.57%	8.31%	40.60%	54.46%	56.31%	42.35%	100.00%	-
Tax	-2,470	-228	-4,364	-4,080	-3,140	-2,665	-5,195	-11.64%
YoY %	-983.33%	94.78%	-6.96%	-29.94%	-17.82%	48.70%	-	-
Horiz. %	47.55%	4.39%	84.00%	78.54%	60.44%	51.30%	100.00%	-
NP	-10,857	1,981	6,422	10,389	11,822	8,586	21,374	-
YoY %	-648.06%	-69.15%	-38.18%	-12.12%	37.69%	-59.83%	-	-
Horiz. %	-50.80%	9.27%	30.05%	48.61%	55.31%	40.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-10,423	2,192	6,611	10,365	11,668	8,516	21,223	-
YoY %	-575.50%	-66.84%	-36.22%	-11.17%	37.01%	-59.87%	-	-
Horiz. %	-49.11%	10.33%	31.15%	48.84%	54.98%	40.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	10.32%	40.46%	28.20%	20.99%	23.69%	19.55%	-
YoY %	-	-74.49%	43.48%	34.35%	-11.40%	21.18%	-	-
Horiz. %	-	52.79%	206.96%	144.25%	107.37%	121.18%	100.00%	-
Total Cost	183,076	167,630	158,213	170,587	172,256	161,598	155,264	2.78%
YoY %	9.21%	5.95%	-7.25%	-0.97%	6.60%	4.08%	-	-
Horiz. %	117.91%	107.96%	101.90%	109.87%	110.94%	104.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,346,476	1,381,913	1,337,011	869,561	1,240,538	1,220,916	1,118,054	3.14%
YoY %	-2.56%	3.36%	53.76%	-29.90%	1.61%	9.20%	-	-
Horiz. %	120.43%	123.60%	119.58%	77.77%	110.96%	109.20%	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	1,381,913	1,337,011	869,561	1,240,538	1,220,916	1,118,054	3.14%
YoY %	-2.56%	3.36%	53.76%	-29.90%	1.61%	9.20%	-	-
Horiz. %	120.43%	123.60%	119.58%	77.77%	110.96%	109.20%	100.00%	-
NOSH	481,344	476,521	481,344	434,780	433,754	434,489	435,040	1.69%
YoY %	1.01%	-1.00%	10.71%	0.24%	-0.17%	-0.13%	-	-
Horiz. %	110.64%	109.53%	110.64%	99.94%	99.70%	99.87%	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	-6.30%	1.17%	3.90%	5.74%	6.42%	5.05%	12.10%	-
YoY %	-638.46%	-70.00%	-32.06%	-10.59%	27.13%	-58.26%	-	-
Horiz. %	-52.07%	9.67%	32.23%	47.44%	53.06%	41.74%	100.00%	-
ROE	-0.77%	0.16%	0.49%	1.19%	0.94%	0.70%	1.90%	-
YoY %	-581.25%	-67.35%	-58.82%	26.60%	34.29%	-63.16%	-	-
Horiz. %	-40.53%	8.42%	25.79%	62.63%	49.47%	36.84%	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	36.07	35.59	34.48	41.62	42.44	39.17	40.60	-1.95%
YoY %	1.35%	3.22%	-17.16%	-1.93%	8.35%	-3.52%	-	-
Horiz. %	88.84%	87.66%	84.93%	102.51%	104.53%	96.48%	100.00%	-
EPS	-2.18	0.46	1.38	2.39	2.69	1.96	4.88	-
YoY %	-573.91%	-66.67%	-42.26%	-11.15%	37.24%	-59.84%	-	-
Horiz. %	-44.67%	9.43%	28.28%	48.98%	55.12%	40.16%	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	36.74	36.19	35.12	38.61	39.27	36.31	37.69	-0.42%
YoY %	1.52%	3.05%	-9.04%	-1.68%	8.15%	-3.66%	-	-
Horiz. %	97.48%	96.02%	93.18%	102.44%	104.19%	96.34%	100.00%	-
EPS	-2.22	0.47	1.41	2.21	2.49	1.82	4.53	-
YoY %	-572.34%	-66.67%	-36.20%	-11.24%	36.81%	-59.82%	-	-
Horiz. %	-49.01%	10.38%	31.13%	48.79%	54.97%	40.18%	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	2.8727	2.9483	2.8525	1.8552	2.6467	2.6048	2.3853	3.14%
YoY %	-2.56%	3.36%	53.76%	-29.91%	1.61%	9.20%	-	-
Horiz. %	120.43%	123.60%	119.59%	77.78%	110.96%	109.20%	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	2.45	2.98	3.05	3.36	2.64	3.17	4.65	-10.12%
YoY %	-17.79%	-2.30%	-9.23%	27.27%	-16.72%	-31.83%	-	-
Horiz. %	52.69%	64.09%	65.59%	72.26%	56.77%	68.17%	100.00%	-
P/EPS	-40.54	230.43	75.84	58.73	41.64	63.27	38.74	-
YoY %	-117.59%	203.84%	29.13%	41.04%	-34.19%	63.32%	-	-
Horiz. %	-104.65%	594.81%	195.77%	151.60%	107.49%	163.32%	100.00%	-
EY	-2.47	0.43	1.32	1.70	2.40	1.58	2.58	-
YoY %	-674.42%	-67.42%	-22.35%	-29.17%	51.90%	-38.76%	-	-
Horiz. %	-95.74%	16.67%	51.16%	65.89%	93.02%	61.24%	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	2.26	2.98	2.64	3.29	2.87	2.94	3.30	-6.10%
YoY %	-24.16%	12.88%	-19.76%	14.63%	-2.38%	-10.91%	-	-
Horiz. %	68.48%	90.30%	80.00%	99.70%	86.97%	89.09%	100.00%	-
P/EPS	-37.33	230.43	65.73	57.47	45.35	58.67	27.47	-
YoY %	-116.20%	250.57%	14.37%	26.73%	-22.70%	113.58%	-	-
Horiz. %	-135.89%	838.84%	239.28%	209.21%	165.09%	213.58%	100.00%	-
EY	-2.68	0.43	1.52	1.74	2.20	1.70	3.64	-
YoY %	-723.26%	-71.71%	-12.64%	-20.91%	29.41%	-53.30%	-	-
Horiz. %	-73.63%	11.81%	41.76%	47.80%	60.44%	46.70%	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