[WTK] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 23.1%
YoY- 62.6%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 676,652 674,849 701,122 678,340 714,528 689,385 715,714 -3.66%
PBT 49,611 66,197 65,444 73,012 55,979 60,996 55,328 -6.99%
Tax -10,113 -15,922 -13,828 -11,336 -5,907 -13,605 -12,368 -12.52%
NP 39,498 50,274 51,616 61,676 50,072 47,390 42,960 -5.43%
-
NP to SH 39,978 50,193 51,486 61,320 49,813 46,714 42,192 -3.52%
-
Tax Rate 20.38% 24.05% 21.13% 15.53% 10.55% 22.30% 22.35% -
Total Cost 637,154 624,574 649,506 616,664 664,456 641,994 672,754 -3.55%
-
Net Worth 1,335,054 868,099 868,576 867,650 1,251,005 1,246,013 1,241,451 4.95%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 8,010 - - - 10,946 - - -
Div Payout % 20.04% - - - 21.97% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,335,054 868,099 868,576 867,650 1,251,005 1,246,013 1,241,451 4.95%
NOSH 437,722 434,049 434,288 433,825 434,376 434,151 434,074 0.55%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.84% 7.45% 7.36% 9.09% 7.01% 6.87% 6.00% -
ROE 2.99% 5.78% 5.93% 7.07% 3.98% 3.75% 3.40% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 154.58 155.48 161.44 156.36 164.49 158.79 164.88 -4.19%
EPS 9.21 11.56 11.86 14.12 11.47 10.76 9.72 -3.51%
DPS 1.83 0.00 0.00 0.00 2.52 0.00 0.00 -
NAPS 3.05 2.00 2.00 2.00 2.88 2.87 2.86 4.36%
Adjusted Per Share Value based on latest NOSH - 433,825
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 140.58 140.20 145.66 140.93 148.44 143.22 148.69 -3.66%
EPS 8.31 10.43 10.70 12.74 10.35 9.71 8.77 -3.51%
DPS 1.66 0.00 0.00 0.00 2.27 0.00 0.00 -
NAPS 2.7736 1.8035 1.8045 1.8026 2.599 2.5886 2.5791 4.95%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.09 1.33 1.40 1.42 1.31 1.29 1.12 -
P/RPS 0.71 0.86 0.87 0.91 0.80 0.81 0.68 2.91%
P/EPS 11.93 11.50 11.81 10.05 11.42 11.99 11.52 2.35%
EY 8.38 8.69 8.47 9.95 8.75 8.34 8.68 -2.31%
DY 1.68 0.00 0.00 0.00 1.92 0.00 0.00 -
P/NAPS 0.36 0.67 0.70 0.71 0.45 0.45 0.39 -5.18%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 28/08/14 27/05/14 28/02/14 28/11/13 30/08/13 -
Price 1.20 1.23 1.37 1.43 1.27 1.29 1.22 -
P/RPS 0.78 0.79 0.85 0.91 0.77 0.81 0.74 3.56%
P/EPS 13.14 10.64 11.56 10.12 11.07 11.99 12.55 3.10%
EY 7.61 9.40 8.65 9.88 9.03 8.34 7.97 -3.02%
DY 1.53 0.00 0.00 0.00 1.98 0.00 0.00 -
P/NAPS 0.39 0.62 0.69 0.72 0.44 0.45 0.43 -6.28%

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