[WTK] QoQ Annualized 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- 10.72%
YoY- -0.07%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 701,122 678,340 714,528 689,385 715,714 695,116 768,675 -5.96%
PBT 65,444 73,012 55,979 60,996 55,328 50,808 54,468 13.05%
Tax -13,828 -11,336 -5,907 -13,605 -12,368 -12,176 -9,689 26.84%
NP 51,616 61,676 50,072 47,390 42,960 38,632 44,779 9.96%
-
NP to SH 51,486 61,320 49,813 46,714 42,192 37,712 44,670 9.95%
-
Tax Rate 21.13% 15.53% 10.55% 22.30% 22.35% 23.96% 17.79% -
Total Cost 649,506 616,664 664,456 641,994 672,754 656,484 723,896 -6.99%
-
Net Worth 868,576 867,650 1,251,005 1,246,013 1,241,451 1,229,550 1,220,729 -20.34%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 10,946 - - - 12,163 -
Div Payout % - - 21.97% - - - 27.23% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 868,576 867,650 1,251,005 1,246,013 1,241,451 1,229,550 1,220,729 -20.34%
NOSH 434,288 433,825 434,376 434,151 434,074 434,470 434,423 -0.02%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.36% 9.09% 7.01% 6.87% 6.00% 5.56% 5.83% -
ROE 5.93% 7.07% 3.98% 3.75% 3.40% 3.07% 3.66% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 161.44 156.36 164.49 158.79 164.88 159.99 176.94 -5.94%
EPS 11.86 14.12 11.47 10.76 9.72 8.68 10.28 10.02%
DPS 0.00 0.00 2.52 0.00 0.00 0.00 2.80 -
NAPS 2.00 2.00 2.88 2.87 2.86 2.83 2.81 -20.33%
Adjusted Per Share Value based on latest NOSH - 434,267
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 145.66 140.93 148.44 143.22 148.69 144.41 159.69 -5.96%
EPS 10.70 12.74 10.35 9.71 8.77 7.83 9.28 9.98%
DPS 0.00 0.00 2.27 0.00 0.00 0.00 2.53 -
NAPS 1.8045 1.8026 2.599 2.5886 2.5791 2.5544 2.5361 -20.34%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.40 1.42 1.31 1.29 1.12 0.92 0.98 -
P/RPS 0.87 0.91 0.80 0.81 0.68 0.58 0.55 35.87%
P/EPS 11.81 10.05 11.42 11.99 11.52 10.60 9.53 15.41%
EY 8.47 9.95 8.75 8.34 8.68 9.43 10.49 -13.32%
DY 0.00 0.00 1.92 0.00 0.00 0.00 2.86 -
P/NAPS 0.70 0.71 0.45 0.45 0.39 0.33 0.35 58.94%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 27/05/14 28/02/14 28/11/13 30/08/13 29/05/13 27/02/13 -
Price 1.37 1.43 1.27 1.29 1.22 1.16 0.895 -
P/RPS 0.85 0.91 0.77 0.81 0.74 0.73 0.51 40.70%
P/EPS 11.56 10.12 11.07 11.99 12.55 13.36 8.70 20.92%
EY 8.65 9.88 9.03 8.34 7.97 7.48 11.49 -17.28%
DY 0.00 0.00 1.98 0.00 0.00 0.00 3.13 -
P/NAPS 0.69 0.72 0.44 0.45 0.43 0.41 0.32 67.13%

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