[WTK] QoQ Cumulative 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- 46.23%
YoY- 7.45%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 324,404 159,769 676,652 506,137 350,561 169,585 714,528 -41.01%
PBT 18,358 7,572 49,611 49,648 32,722 18,253 55,979 -52.54%
Tax -6,754 -2,390 -10,113 -11,942 -6,914 -2,834 -5,907 9.37%
NP 11,604 5,182 39,498 37,706 25,808 15,419 50,072 -62.37%
-
NP to SH 11,946 5,335 39,978 37,645 25,743 15,330 49,813 -61.50%
-
Tax Rate 36.79% 31.56% 20.38% 24.05% 21.13% 15.53% 10.55% -
Total Cost 312,800 154,587 637,154 468,431 324,753 154,166 664,456 -39.56%
-
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 0.89% 0.40% 2.99% 4.34% 2.96% 1.77% 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 67.94 33.46 154.58 116.61 80.72 39.09 164.49 -44.62%
EPS 2.50 1.12 9.21 8.67 5.93 3.53 11.47 -63.88%
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 67.40 33.19 140.58 105.15 72.83 35.23 148.44 -41.01%
EPS 2.48 1.11 8.31 7.82 5.35 3.18 10.35 -61.52%
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 1.55 3.53 0.71 1.14 1.73 3.63 0.80 55.60%
P/EPS 41.97 105.62 11.93 15.34 23.62 40.18 11.42 138.71%
EY 2.38 0.95 8.38 6.52 4.23 2.49 8.75 -58.11%
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 1.34 3.05 0.78 1.05 1.70 3.66 0.77 44.82%
P/EPS 36.37 91.30 13.14 14.18 23.11 40.47 11.07 121.48%
EY 2.75 1.10 7.61 7.05 4.33 2.47 9.03 -54.83%
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