[WTK] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -78.89%
YoY- 1.33%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 714,528 517,039 357,857 173,779 768,675 573,051 373,737 53.85%
PBT 55,979 45,747 27,664 12,702 54,468 43,378 22,276 84.52%
Tax -5,907 -10,204 -6,184 -3,044 -9,689 -7,928 -4,265 24.17%
NP 50,072 35,543 21,480 9,658 44,779 35,450 18,011 97.34%
-
NP to SH 49,813 35,036 21,096 9,428 44,670 35,059 17,820 98.06%
-
Tax Rate 10.55% 22.31% 22.35% 23.96% 17.79% 18.28% 19.15% -
Total Cost 664,456 481,496 336,377 164,121 723,896 537,601 355,726 51.49%
-
Net Worth 1,251,005 1,246,013 1,241,451 1,229,550 1,220,729 1,212,076 1,221,321 1.60%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 10,946 - - - 12,163 - - -
Div Payout % 21.97% - - - 27.23% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,251,005 1,246,013 1,241,451 1,229,550 1,220,729 1,212,076 1,221,321 1.60%
NOSH 434,376 434,151 434,074 434,470 434,423 434,436 434,634 -0.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.01% 6.87% 6.00% 5.56% 5.83% 6.19% 4.82% -
ROE 3.98% 2.81% 1.70% 0.77% 3.66% 2.89% 1.46% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 164.49 119.09 82.44 40.00 176.94 131.91 85.99 53.91%
EPS 11.47 8.07 4.86 2.17 10.28 8.07 4.10 98.17%
DPS 2.52 0.00 0.00 0.00 2.80 0.00 0.00 -
NAPS 2.88 2.87 2.86 2.83 2.81 2.79 2.81 1.64%
Adjusted Per Share Value based on latest NOSH - 434,470
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 148.44 107.42 74.35 36.10 159.69 119.05 77.64 53.86%
EPS 10.35 7.28 4.38 1.96 9.28 7.28 3.70 98.15%
DPS 2.27 0.00 0.00 0.00 2.53 0.00 0.00 -
NAPS 2.599 2.5886 2.5791 2.5544 2.5361 2.5181 2.5373 1.61%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.31 1.29 1.12 0.92 0.98 1.04 1.24 -
P/RPS 0.80 1.08 1.36 2.30 0.55 0.79 1.44 -32.34%
P/EPS 11.42 15.99 23.05 42.40 9.53 12.89 30.24 -47.66%
EY 8.75 6.26 4.34 2.36 10.49 7.76 3.31 90.84%
DY 1.92 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 0.45 0.45 0.39 0.33 0.35 0.37 0.44 1.50%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 30/08/13 29/05/13 27/02/13 29/11/12 29/08/12 -
Price 1.27 1.29 1.22 1.16 0.895 0.91 1.15 -
P/RPS 0.77 1.08 1.48 2.90 0.51 0.69 1.34 -30.81%
P/EPS 11.07 15.99 25.10 53.46 8.70 11.28 28.05 -46.10%
EY 9.03 6.26 3.98 1.87 11.49 8.87 3.57 85.32%
DY 1.98 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.44 0.45 0.43 0.41 0.32 0.33 0.41 4.80%

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