[WTK] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -86.66%
YoY- -65.2%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 724,241 515,718 324,404 159,769 676,652 506,137 350,561 61.99%
PBT 75,869 45,155 18,358 7,572 49,611 49,648 32,722 74.91%
Tax -17,322 -12,426 -6,754 -2,390 -10,113 -11,942 -6,914 84.15%
NP 58,547 32,729 11,604 5,182 39,498 37,706 25,808 72.39%
-
NP to SH 59,559 33,144 11,946 5,335 39,978 37,645 25,743 74.66%
-
Tax Rate 22.83% 27.52% 36.79% 31.56% 20.38% 24.05% 21.13% -
Total Cost 665,694 482,989 312,800 154,587 637,154 468,431 324,753 61.15%
-
Net Worth 1,379,986 1,351,336 1,337,011 1,332,252 1,335,054 868,099 868,576 36.04%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 11,889 - - - 8,010 - - -
Div Payout % 19.96% - - - 20.04% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,379,986 1,351,336 1,337,011 1,332,252 1,335,054 868,099 868,576 36.04%
NOSH 481,344 481,344 481,344 481,344 437,722 434,049 434,288 7.07%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.08% 6.35% 3.58% 3.24% 5.84% 7.45% 7.36% -
ROE 4.32% 2.45% 0.89% 0.40% 2.99% 4.34% 2.96% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 151.67 108.00 67.94 33.46 154.58 116.61 80.72 52.09%
EPS 12.47 6.94 2.50 1.12 9.21 8.67 5.93 63.91%
DPS 2.49 0.00 0.00 0.00 1.83 0.00 0.00 -
NAPS 2.89 2.83 2.80 2.79 3.05 2.00 2.00 27.72%
Adjusted Per Share Value based on latest NOSH - 481,344
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 150.46 107.14 67.40 33.19 140.58 105.15 72.83 61.99%
EPS 12.37 6.89 2.48 1.11 8.31 7.82 5.35 74.58%
DPS 2.47 0.00 0.00 0.00 1.66 0.00 0.00 -
NAPS 2.8669 2.8074 2.7777 2.7678 2.7736 1.8035 1.8045 36.04%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.32 1.01 1.05 1.18 1.09 1.33 1.40 -
P/RPS 0.87 0.94 1.55 3.53 0.71 1.14 1.73 -36.68%
P/EPS 10.58 14.55 41.97 105.62 11.93 15.34 23.62 -41.37%
EY 9.45 6.87 2.38 0.95 8.38 6.52 4.23 70.64%
DY 1.89 0.00 0.00 0.00 1.68 0.00 0.00 -
P/NAPS 0.46 0.36 0.38 0.42 0.36 0.67 0.70 -24.35%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 27/08/15 27/05/15 27/02/15 27/11/14 28/08/14 -
Price 1.43 1.23 0.91 1.02 1.20 1.23 1.37 -
P/RPS 0.94 1.14 1.34 3.05 0.78 1.05 1.70 -32.55%
P/EPS 11.46 17.72 36.37 91.30 13.14 14.18 23.11 -37.26%
EY 8.72 5.64 2.75 1.10 7.61 7.05 4.33 59.26%
DY 1.74 0.00 0.00 0.00 1.53 0.00 0.00 -
P/NAPS 0.49 0.43 0.33 0.37 0.39 0.62 0.69 -20.35%

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