[WTK] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 11.88%
YoY- 18.38%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 678,340 714,528 689,385 715,714 695,116 768,675 764,068 -7.63%
PBT 73,012 55,979 60,996 55,328 50,808 54,468 57,837 16.82%
Tax -11,336 -5,907 -13,605 -12,368 -12,176 -9,689 -10,570 4.77%
NP 61,676 50,072 47,390 42,960 38,632 44,779 47,266 19.43%
-
NP to SH 61,320 49,813 46,714 42,192 37,712 44,670 46,745 19.85%
-
Tax Rate 15.53% 10.55% 22.30% 22.35% 23.96% 17.79% 18.28% -
Total Cost 616,664 664,456 641,994 672,754 656,484 723,896 716,801 -9.55%
-
Net Worth 867,650 1,251,005 1,246,013 1,241,451 1,229,550 1,220,729 1,212,077 -19.99%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 10,946 - - - 12,163 - -
Div Payout % - 21.97% - - - 27.23% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 867,650 1,251,005 1,246,013 1,241,451 1,229,550 1,220,729 1,212,077 -19.99%
NOSH 433,825 434,376 434,151 434,074 434,470 434,423 434,436 -0.09%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.09% 7.01% 6.87% 6.00% 5.56% 5.83% 6.19% -
ROE 7.07% 3.98% 3.75% 3.40% 3.07% 3.66% 3.86% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 156.36 164.49 158.79 164.88 159.99 176.94 175.88 -7.54%
EPS 14.12 11.47 10.76 9.72 8.68 10.28 10.76 19.88%
DPS 0.00 2.52 0.00 0.00 0.00 2.80 0.00 -
NAPS 2.00 2.88 2.87 2.86 2.83 2.81 2.79 -19.91%
Adjusted Per Share Value based on latest NOSH - 433,754
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 140.93 148.44 143.22 148.69 144.41 159.69 158.74 -7.63%
EPS 12.74 10.35 9.71 8.77 7.83 9.28 9.71 19.86%
DPS 0.00 2.27 0.00 0.00 0.00 2.53 0.00 -
NAPS 1.8026 2.599 2.5886 2.5791 2.5544 2.5361 2.5181 -19.99%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.42 1.31 1.29 1.12 0.92 0.98 1.04 -
P/RPS 0.91 0.80 0.81 0.68 0.58 0.55 0.59 33.52%
P/EPS 10.05 11.42 11.99 11.52 10.60 9.53 9.67 2.60%
EY 9.95 8.75 8.34 8.68 9.43 10.49 10.35 -2.59%
DY 0.00 1.92 0.00 0.00 0.00 2.86 0.00 -
P/NAPS 0.71 0.45 0.45 0.39 0.33 0.35 0.37 54.48%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 28/02/14 28/11/13 30/08/13 29/05/13 27/02/13 29/11/12 -
Price 1.43 1.27 1.29 1.22 1.16 0.895 0.91 -
P/RPS 0.91 0.77 0.81 0.74 0.73 0.51 0.52 45.26%
P/EPS 10.12 11.07 11.99 12.55 13.36 8.70 8.46 12.69%
EY 9.88 9.03 8.34 7.97 7.48 11.49 11.82 -11.27%
DY 0.00 1.98 0.00 0.00 0.00 3.13 0.00 -
P/NAPS 0.72 0.44 0.45 0.43 0.41 0.32 0.33 68.30%

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