[WTK] QoQ 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- -1.9%
YoY- 1.33%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 197,489 159,182 184,078 173,779 195,624 199,314 170,184 10.39%
PBT 10,232 18,083 14,962 12,702 11,090 21,102 11,251 -6.11%
Tax 4,297 -4,020 -3,140 -3,044 -1,761 -3,663 -2,665 -
NP 14,529 14,063 11,822 9,658 9,329 17,439 8,586 41.86%
-
NP to SH 14,777 13,940 11,668 9,428 9,611 17,239 8,516 44.25%
-
Tax Rate -42.00% 22.23% 20.99% 23.96% 15.88% 17.36% 23.69% -
Total Cost 182,960 145,119 172,256 164,121 186,295 181,875 161,598 8.60%
-
Net Worth 867,623 1,246,348 1,240,538 1,229,550 868,760 1,211,506 1,220,916 -20.31%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 10,932 - - - 12,162 - - -
Div Payout % 73.98% - - - 126.55% - - -
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 867,623 1,246,348 1,240,538 1,229,550 868,760 1,211,506 1,220,916 -20.31%
NOSH 433,811 434,267 433,754 434,470 434,380 434,231 434,489 -0.10%
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 7.36% 8.83% 6.42% 5.56% 4.77% 8.75% 5.05% -
ROE 1.70% 1.12% 0.94% 0.77% 1.11% 1.42% 0.70% -
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 45.52 36.66 42.44 40.00 45.04 45.90 39.17 10.50%
EPS 3.40 3.21 2.69 2.17 2.21 3.97 1.96 44.22%
DPS 2.52 0.00 0.00 0.00 2.80 0.00 0.00 -
NAPS 2.00 2.87 2.86 2.83 2.00 2.79 2.81 -20.23%
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 41.03 33.07 38.24 36.10 40.64 41.41 35.36 10.39%
EPS 3.07 2.90 2.42 1.96 2.00 3.58 1.77 44.21%
DPS 2.27 0.00 0.00 0.00 2.53 0.00 0.00 -
NAPS 1.8025 2.5893 2.5772 2.5544 1.8049 2.5169 2.5365 -20.31%
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 2.88 3.52 2.64 2.30 2.18 2.27 3.17 -6.17%
P/EPS 38.46 40.19 41.64 42.40 44.29 26.20 63.27 -28.17%
EY 2.60 2.49 2.40 2.36 2.26 3.82 1.58 39.25%
DY 1.92 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 0.66 0.45 0.39 0.33 0.49 0.37 0.44 30.94%
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 2.79 3.52 2.87 2.90 1.99 1.98 2.94 -3.42%
P/EPS 37.28 40.19 45.35 53.46 40.45 22.92 58.67 -26.02%
EY 2.68 2.49 2.20 1.87 2.47 4.36 1.70 35.34%
DY 1.98 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.64 0.45 0.43 0.41 0.45 0.33 0.41 34.45%

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