[WTK] YoY TTM Result on 31-Dec-2020 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
01-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 32.89%
YoY- -47.32%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 560,832 473,033 395,450 354,124 590,735 822,156 817,819 -6.09%
PBT -22,430 21,656 -9,266 -191,116 -93,081 80,047 -18,217 3.52%
Tax 3,141 -24,206 1,107 25,982 -20,919 -1,657 -170,933 -
NP -19,289 -2,550 -8,159 -165,134 -114,000 78,390 -189,150 -31.63%
-
NP to SH -19,416 -4,954 -10,417 -163,597 -111,047 81,096 -187,969 -31.49%
-
Tax Rate - 111.78% - - - 2.07% - -
Total Cost 580,121 475,583 403,609 519,258 704,735 743,766 1,006,969 -8.77%
-
Net Worth 767,654 791,425 803,183 815,718 983,596 1,107,739 1,169,811 -6.77%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 7,021 7,024 7,045 4,742 4,774 7,162 4,774 6.63%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 8.83% 0.00% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 767,654 791,425 803,183 815,718 983,596 1,107,739 1,169,811 -6.77%
NOSH 481,344 481,344 481,344 481,344 481,344 481,344 481,344 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -3.44% -0.54% -2.06% -46.63% -19.30% 9.53% -23.13% -
ROE -2.53% -0.63% -1.30% -20.06% -11.29% 7.32% -16.07% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 119.81 101.01 84.19 74.67 123.72 172.19 171.28 -5.78%
EPS -4.15 -1.06 -2.22 -34.50 -23.26 16.98 -39.37 -31.25%
DPS 1.50 1.50 1.50 1.00 1.00 1.50 1.00 6.98%
NAPS 1.64 1.69 1.71 1.72 2.06 2.32 2.45 -6.46%
Adjusted Per Share Value based on latest NOSH - 481,344
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 116.51 98.27 82.16 73.57 122.73 170.80 169.90 -6.09%
EPS -4.03 -1.03 -2.16 -33.99 -23.07 16.85 -39.05 -31.50%
DPS 1.46 1.46 1.46 0.99 0.99 1.49 0.99 6.68%
NAPS 1.5948 1.6442 1.6686 1.6947 2.0434 2.3013 2.4303 -6.77%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.445 0.485 0.455 0.48 0.585 0.43 0.71 -
P/RPS 0.37 0.48 0.54 0.64 0.47 0.25 0.41 -1.69%
P/EPS -10.73 -45.85 -20.52 -1.39 -2.52 2.53 -1.80 34.63%
EY -9.32 -2.18 -4.87 -71.87 -39.76 39.50 -55.45 -25.70%
DY 3.37 3.09 3.30 2.08 1.71 3.49 1.41 15.62%
P/NAPS 0.27 0.29 0.27 0.28 0.28 0.19 0.29 -1.18%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 27/02/23 24/02/22 01/03/21 26/02/20 27/02/19 28/02/18 -
Price 0.515 0.48 0.495 0.43 0.455 0.50 0.665 -
P/RPS 0.43 0.48 0.59 0.58 0.37 0.29 0.39 1.63%
P/EPS -12.42 -45.37 -22.32 -1.25 -1.96 2.94 -1.69 39.41%
EY -8.05 -2.20 -4.48 -80.22 -51.11 33.97 -59.20 -28.27%
DY 2.91 3.13 3.03 2.33 2.20 3.00 1.50 11.67%
P/NAPS 0.31 0.28 0.29 0.25 0.22 0.22 0.27 2.32%

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