[WTK] QoQ 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- 128.68%
YoY- -65.2%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 208,523 191,314 164,635 159,769 170,515 155,576 180,976 9.87%
PBT 30,714 26,797 10,786 7,572 -37 16,926 14,469 64.94%
Tax -4,896 -5,672 -4,364 -2,390 1,829 -5,028 -4,080 12.88%
NP 25,818 21,125 6,422 5,182 1,792 11,898 10,389 83.16%
-
NP to SH 26,415 21,198 6,611 5,335 2,333 11,902 10,365 86.25%
-
Tax Rate 15.94% 21.17% 40.46% 31.56% - 29.71% 28.20% -
Total Cost 182,705 170,189 158,213 154,587 168,723 143,678 170,587 4.66%
-
Net Worth 1,379,986 1,351,336 1,337,011 1,332,252 1,336,229 866,785 869,561 35.94%
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 - - - 8,017 - - -
Div Payout % 45.01% - - - 343.65% - - -
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 1,336,229 866,785 869,561 35.94%
NOSH 481,344 481,344 481,344 481,344 438,108 433,392 434,780 6.99%
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 12.38% 11.04% 3.90% 3.24% 1.05% 7.65% 5.74% -
ROE 1.91% 1.57% 0.49% 0.40% 0.17% 1.37% 1.19% -
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 43.67 40.07 34.48 33.46 38.92 35.90 41.62 3.24%
EPS 5.53 4.44 1.38 1.12 0.54 2.74 2.39 74.67%
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 43.32 39.75 34.20 33.19 35.42 32.32 37.60 9.87%
EPS 5.49 4.40 1.37 1.11 0.48 2.47 2.15 86.50%
DPS 2.47 0.00 0.00 0.00 1.67 0.00 0.00 -
NAPS 2.8669 2.8074 2.7777 2.7678 2.776 1.8008 1.8065 35.94%
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 3.02 2.52 3.05 3.53 2.80 3.71 3.36 -6.84%
P/EPS 23.86 22.75 75.84 105.62 204.69 48.43 58.73 -45.05%
EY 4.19 4.40 1.32 0.95 0.49 2.06 1.70 82.16%
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 3.27 3.07 2.64 3.05 3.08 3.43 3.29 -0.40%
P/EPS 25.85 27.71 65.73 91.30 225.34 44.79 57.47 -41.20%
EY 3.87 3.61 1.52 1.10 0.44 2.23 1.74 70.14%
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