[WTK] YoY 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- 19.47%
YoY- -19.14%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 158,771 191,314 155,576 159,182 199,314 142,119 184,834 -2.49%
PBT 7,262 26,797 16,926 18,083 21,102 15,238 15,333 -11.70%
Tax -13,599 -5,672 -5,028 -4,020 -3,663 -756 -3,139 27.65%
NP -6,337 21,125 11,898 14,063 17,439 14,482 12,194 -
-
NP to SH -6,226 21,198 11,902 13,940 17,239 14,369 12,388 -
-
Tax Rate 187.26% 21.17% 29.71% 22.23% 17.36% 4.96% 20.47% -
Total Cost 165,108 170,189 143,678 145,119 181,875 127,637 172,640 -0.74%
-
Net Worth 1,370,387 1,351,336 866,785 1,246,348 1,211,506 1,120,556 1,069,280 4.21%
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 1,351,336 866,785 1,246,348 1,211,506 1,120,556 1,069,280 4.21%
NOSH 481,344 481,344 433,392 434,267 434,231 434,324 434,666 1.71%
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 -3.99% 11.04% 7.65% 8.83% 8.75% 10.19% 6.60% -
ROE -0.45% 1.57% 1.37% 1.12% 1.42% 1.28% 1.16% -
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 33.25 40.07 35.90 36.66 45.90 32.72 42.52 -4.01%
EPS -1.30 4.44 2.74 3.21 3.97 3.31 2.85 -
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 32.98 39.75 32.32 33.07 41.41 29.53 38.40 -2.50%
EPS -1.29 4.40 2.47 2.90 3.58 2.99 2.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.847 2.8074 1.8008 2.5893 2.5169 2.328 2.2214 4.21%
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 3.25 2.52 3.71 3.52 2.27 3.55 2.52 4.32%
P/EPS -82.83 22.75 48.43 40.19 26.20 35.06 37.54 -
EY -1.21 4.40 2.06 2.49 3.82 2.85 2.66 -
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 3.25 3.07 3.43 3.52 1.98 3.94 2.70 3.13%
P/EPS -82.83 27.71 44.79 40.19 22.92 38.99 40.35 -
EY -1.21 3.61 2.23 2.49 4.36 2.56 2.48 -
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