[WTK] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -2.51%
YoY- 7.45%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 648,808 639,076 676,652 674,849 701,122 678,340 714,528 -6.24%
PBT 36,716 30,288 49,611 66,197 65,444 73,012 55,979 -24.56%
Tax -13,508 -9,560 -10,113 -15,922 -13,828 -11,336 -5,907 73.83%
NP 23,208 20,728 39,498 50,274 51,616 61,676 50,072 -40.19%
-
NP to SH 23,892 21,340 39,978 50,193 51,486 61,320 49,813 -38.80%
-
Tax Rate 36.79% 31.56% 20.38% 24.05% 21.13% 15.53% 10.55% -
Total Cost 625,600 618,348 637,154 624,574 649,506 616,664 664,456 -3.94%
-
Net Worth 1,337,011 1,332,252 1,335,054 868,099 868,576 867,650 1,251,005 4.54%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 8,010 - - - 10,946 -
Div Payout % - - 20.04% - - - 21.97% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,337,011 1,332,252 1,335,054 868,099 868,576 867,650 1,251,005 4.54%
NOSH 481,344 481,344 437,722 434,049 434,288 433,825 434,376 7.10%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.58% 3.24% 5.84% 7.45% 7.36% 9.09% 7.01% -
ROE 1.79% 1.60% 2.99% 5.78% 5.93% 7.07% 3.98% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 135.87 133.84 154.58 155.48 161.44 156.36 164.49 -11.99%
EPS 5.00 4.48 9.21 11.56 11.86 14.12 11.47 -42.59%
DPS 0.00 0.00 1.83 0.00 0.00 0.00 2.52 -
NAPS 2.80 2.79 3.05 2.00 2.00 2.00 2.88 -1.86%
Adjusted Per Share Value based on latest NOSH - 433,392
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 134.79 132.77 140.58 140.20 145.66 140.93 148.44 -6.24%
EPS 4.96 4.43 8.31 10.43 10.70 12.74 10.35 -38.84%
DPS 0.00 0.00 1.66 0.00 0.00 0.00 2.27 -
NAPS 2.7777 2.7678 2.7736 1.8035 1.8045 1.8026 2.599 4.54%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.05 1.18 1.09 1.33 1.40 1.42 1.31 -
P/RPS 0.77 0.88 0.71 0.86 0.87 0.91 0.80 -2.52%
P/EPS 20.99 26.40 11.93 11.50 11.81 10.05 11.42 50.21%
EY 4.77 3.79 8.38 8.69 8.47 9.95 8.75 -33.34%
DY 0.00 0.00 1.68 0.00 0.00 0.00 1.92 -
P/NAPS 0.38 0.42 0.36 0.67 0.70 0.71 0.45 -10.68%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 27/05/15 27/02/15 27/11/14 28/08/14 27/05/14 28/02/14 -
Price 0.91 1.02 1.20 1.23 1.37 1.43 1.27 -
P/RPS 0.67 0.76 0.78 0.79 0.85 0.91 0.77 -8.88%
P/EPS 18.19 22.82 13.14 10.64 11.56 10.12 11.07 39.37%
EY 5.50 4.38 7.61 9.40 8.65 9.88 9.03 -28.21%
DY 0.00 0.00 1.53 0.00 0.00 0.00 1.98 -
P/NAPS 0.33 0.37 0.39 0.62 0.69 0.72 0.44 -17.49%

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