[WTK] QoQ Cumulative 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- -69.22%
YoY- 62.6%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 676,652 506,137 350,561 169,585 714,528 517,039 357,857 52.73%
PBT 49,611 49,648 32,722 18,253 55,979 45,747 27,664 47.45%
Tax -10,113 -11,942 -6,914 -2,834 -5,907 -10,204 -6,184 38.68%
NP 39,498 37,706 25,808 15,419 50,072 35,543 21,480 49.92%
-
NP to SH 39,978 37,645 25,743 15,330 49,813 35,036 21,096 52.95%
-
Tax Rate 20.38% 24.05% 21.13% 15.53% 10.55% 22.31% 22.35% -
Total Cost 637,154 468,431 324,753 154,166 664,456 481,496 336,377 52.91%
-
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% 4.34% 2.96% 1.77% 3.98% 2.81% 1.70% -
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 154.58 116.61 80.72 39.09 164.49 119.09 82.44 51.88%
EPS 9.21 8.67 5.93 3.53 11.47 8.07 4.86 52.95%
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 140.58 105.15 72.83 35.23 148.44 107.42 74.35 52.73%
EPS 8.31 7.82 5.35 3.18 10.35 7.28 4.38 53.07%
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 1.14 1.73 3.63 0.80 1.08 1.36 -35.08%
P/EPS 11.93 15.34 23.62 40.18 11.42 15.99 23.05 -35.45%
EY 8.38 6.52 4.23 2.49 8.75 6.26 4.34 54.87%
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 1.05 1.70 3.66 0.77 1.08 1.48 -34.67%
P/EPS 13.14 14.18 23.11 40.47 11.07 15.99 25.10 -34.96%
EY 7.61 7.05 4.33 2.47 9.03 6.26 3.98 53.87%
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