[WTK] QoQ 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- 19.47%
YoY- -19.14%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 180,976 169,585 197,489 159,182 184,078 173,779 195,624 -5.06%
PBT 14,469 18,253 10,232 18,083 14,962 12,702 11,090 19.45%
Tax -4,080 -2,834 4,297 -4,020 -3,140 -3,044 -1,761 75.36%
NP 10,389 15,419 14,529 14,063 11,822 9,658 9,329 7.45%
-
NP to SH 10,365 15,330 14,777 13,940 11,668 9,428 9,611 5.17%
-
Tax Rate 28.20% 15.53% -42.00% 22.23% 20.99% 23.96% 15.88% -
Total Cost 170,587 154,166 182,960 145,119 172,256 164,121 186,295 -5.71%
-
Net Worth 869,561 867,650 867,623 1,246,348 1,240,538 1,229,550 868,760 0.06%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 10,932 - - - 12,162 -
Div Payout % - - 73.98% - - - 126.55% -
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 869,561 867,650 867,623 1,246,348 1,240,538 1,229,550 868,760 0.06%
NOSH 434,780 433,825 433,811 434,267 433,754 434,470 434,380 0.06%
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 5.74% 9.09% 7.36% 8.83% 6.42% 5.56% 4.77% -
ROE 1.19% 1.77% 1.70% 1.12% 0.94% 0.77% 1.11% -
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 41.62 39.09 45.52 36.66 42.44 40.00 45.04 -5.14%
EPS 2.39 3.53 3.40 3.21 2.69 2.17 2.21 5.37%
DPS 0.00 0.00 2.52 0.00 0.00 0.00 2.80 -
NAPS 2.00 2.00 2.00 2.87 2.86 2.83 2.00 0.00%
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 37.60 35.23 41.03 33.07 38.24 36.10 40.64 -5.06%
EPS 2.15 3.18 3.07 2.90 2.42 1.96 2.00 4.95%
DPS 0.00 0.00 2.27 0.00 0.00 0.00 2.53 -
NAPS 1.8065 1.8026 1.8025 2.5893 2.5772 2.5544 1.8049 0.05%
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 3.36 3.63 2.88 3.52 2.64 2.30 2.18 33.53%
P/EPS 58.73 40.18 38.46 40.19 41.64 42.40 44.29 20.76%
EY 1.70 2.49 2.60 2.49 2.40 2.36 2.26 -17.33%
DY 0.00 0.00 1.92 0.00 0.00 0.00 2.86 -
P/NAPS 0.70 0.71 0.66 0.45 0.39 0.33 0.49 26.92%
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 3.29 3.66 2.79 3.52 2.87 2.90 1.99 39.94%
P/EPS 57.47 40.47 37.28 40.19 45.35 53.46 40.45 26.46%
EY 1.74 2.47 2.68 2.49 2.20 1.87 2.47 -20.87%
DY 0.00 0.00 1.98 0.00 0.00 0.00 3.13 -
P/NAPS 0.69 0.72 0.64 0.45 0.43 0.41 0.45 33.07%

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