[WTK] QoQ Cumulative 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- 66.08%
YoY- -0.07%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 350,561 169,585 714,528 517,039 357,857 173,779 768,675 -40.83%
PBT 32,722 18,253 55,979 45,747 27,664 12,702 54,468 -28.86%
Tax -6,914 -2,834 -5,907 -10,204 -6,184 -3,044 -9,689 -20.19%
NP 25,808 15,419 50,072 35,543 21,480 9,658 44,779 -30.81%
-
NP to SH 25,743 15,330 49,813 35,036 21,096 9,428 44,670 -30.81%
-
Tax Rate 21.13% 15.53% 10.55% 22.31% 22.35% 23.96% 17.79% -
Total Cost 324,753 154,166 664,456 481,496 336,377 164,121 723,896 -41.48%
-
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 2.96% 1.77% 3.98% 2.81% 1.70% 0.77% 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 80.72 39.09 164.49 119.09 82.44 40.00 176.94 -40.82%
EPS 5.93 3.53 11.47 8.07 4.86 2.17 10.28 -30.77%
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 72.83 35.23 148.44 107.42 74.35 36.10 159.69 -40.83%
EPS 5.35 3.18 10.35 7.28 4.38 1.96 9.28 -30.80%
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 1.73 3.63 0.80 1.08 1.36 2.30 0.55 115.12%
P/EPS 23.62 40.18 11.42 15.99 23.05 42.40 9.53 83.44%
EY 4.23 2.49 8.75 6.26 4.34 2.36 10.49 -45.50%
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 1.70 3.66 0.77 1.08 1.48 2.90 0.51 123.63%
P/EPS 23.11 40.47 11.07 15.99 25.10 53.46 8.70 92.14%
EY 4.33 2.47 9.03 6.26 3.98 1.87 11.49 -47.92%
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