[WTK] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 7.04%
YoY- -8.3%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 710,334 714,528 712,663 752,795 738,901 768,675 783,670 -6.34%
PBT 61,530 55,979 56,837 59,856 56,145 54,468 63,385 -1.96%
Tax -5,697 -5,907 -11,965 -11,608 -11,133 -9,689 -7,816 -19.02%
NP 55,833 50,072 44,872 48,248 45,012 44,779 55,569 0.31%
-
NP to SH 55,715 49,813 44,647 47,946 44,794 44,670 55,156 0.67%
-
Tax Rate 9.26% 10.55% 21.05% 19.39% 19.83% 17.79% 12.33% -
Total Cost 654,501 664,456 667,791 704,547 693,889 723,896 728,101 -6.86%
-
Net Worth 867,650 867,623 1,246,348 1,240,538 1,229,550 868,760 1,211,506 -19.96%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 10,932 10,932 12,162 12,162 12,162 12,162 18,463 -29.51%
Div Payout % 19.62% 21.95% 27.24% 25.37% 27.15% 27.23% 33.48% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 867,650 867,623 1,246,348 1,240,538 1,229,550 868,760 1,211,506 -19.96%
NOSH 433,825 433,811 434,267 433,754 434,470 434,380 434,231 -0.06%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.86% 7.01% 6.30% 6.41% 6.09% 5.83% 7.09% -
ROE 6.42% 5.74% 3.58% 3.86% 3.64% 5.14% 4.55% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 163.74 164.71 164.11 173.55 170.07 176.96 180.47 -6.28%
EPS 12.84 11.48 10.28 11.05 10.31 10.28 12.70 0.73%
DPS 2.52 2.52 2.80 2.80 2.80 2.80 4.25 -29.44%
NAPS 2.00 2.00 2.87 2.86 2.83 2.00 2.79 -19.91%
Adjusted Per Share Value based on latest NOSH - 433,754
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 147.57 148.44 148.06 156.39 153.51 159.69 162.81 -6.34%
EPS 11.57 10.35 9.28 9.96 9.31 9.28 11.46 0.63%
DPS 2.27 2.27 2.53 2.53 2.53 2.53 3.84 -29.58%
NAPS 1.8026 1.8025 2.5893 2.5772 2.5544 1.8049 2.5169 -19.96%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.42 1.31 1.29 1.12 0.92 0.98 1.04 -
P/RPS 0.87 0.80 0.79 0.65 0.54 0.55 0.58 31.06%
P/EPS 11.06 11.41 12.55 10.13 8.92 9.53 8.19 22.19%
EY 9.04 8.77 7.97 9.87 11.21 10.49 12.21 -18.17%
DY 1.77 1.92 2.17 2.50 3.04 2.86 4.09 -42.81%
P/NAPS 0.71 0.66 0.45 0.39 0.33 0.49 0.37 54.48%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 28/02/14 28/11/13 30/08/13 29/05/13 27/02/13 29/11/12 -
Price 1.43 1.27 1.29 1.22 1.16 0.895 0.91 -
P/RPS 0.87 0.77 0.79 0.70 0.68 0.51 0.50 44.71%
P/EPS 11.13 11.06 12.55 11.04 11.25 8.70 7.16 34.22%
EY 8.98 9.04 7.97 9.06 8.89 11.49 13.96 -25.50%
DY 1.76 1.98 2.17 2.30 2.41 3.13 4.67 -47.85%
P/NAPS 0.72 0.64 0.45 0.43 0.41 0.45 0.33 68.30%

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