[WTK] QoQ TTM Result on 30-Jun-2015 [#2]

Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -12.54%
YoY- -51.88%
Quarter Report
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 730,122 704,834 674,445 650,495 666,836 676,652 703,626 2.49%
PBT 75,090 73,691 42,973 35,247 38,930 49,611 59,880 16.27%
Tax -15,894 -15,141 -8,452 -9,953 -9,669 -10,113 -7,645 62.82%
NP 59,196 58,550 34,521 25,294 29,261 39,498 52,235 8.68%
-
NP to SH 60,420 59,562 35,477 26,181 29,935 39,930 52,374 9.98%
-
Tax Rate 21.17% 20.55% 19.67% 28.24% 24.84% 20.38% 12.77% -
Total Cost 670,926 646,284 639,924 625,201 637,575 637,154 651,391 1.98%
-
Net Worth 1,381,515 1,380,458 1,351,133 1,341,362 1,328,986 1,336,229 866,785 36.40%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 11,893 11,893 8,017 8,017 8,017 8,017 10,932 5.77%
Div Payout % 19.69% 19.97% 22.60% 30.62% 26.78% 20.08% 20.87% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,381,515 1,380,458 1,351,133 1,341,362 1,328,986 1,336,229 866,785 36.40%
NOSH 481,344 481,344 481,344 481,344 481,344 481,344 433,392 7.23%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 8.11% 8.31% 5.12% 3.89% 4.39% 5.84% 7.42% -
ROE 4.37% 4.31% 2.63% 1.95% 2.25% 2.99% 6.04% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 153.26 147.56 141.27 135.79 139.99 154.45 162.35 -3.76%
EPS 12.68 12.47 7.43 5.47 6.28 9.11 12.08 3.28%
DPS 2.49 2.49 1.68 1.67 1.68 1.83 2.52 -0.79%
NAPS 2.90 2.89 2.83 2.80 2.79 3.05 2.00 28.07%
Adjusted Per Share Value based on latest NOSH - 481,344
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 151.68 146.43 140.12 135.14 138.54 140.58 146.18 2.49%
EPS 12.55 12.37 7.37 5.44 6.22 8.30 10.88 9.97%
DPS 2.47 2.47 1.67 1.67 1.67 1.67 2.27 5.78%
NAPS 2.8701 2.8679 2.807 2.7867 2.761 2.776 1.8008 36.40%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.33 1.32 1.01 1.05 1.18 1.09 1.33 -
P/RPS 0.87 0.89 0.71 0.77 0.84 0.71 0.82 4.02%
P/EPS 10.49 10.59 13.59 19.21 18.78 11.96 11.01 -3.17%
EY 9.54 9.45 7.36 5.20 5.33 8.36 9.09 3.27%
DY 1.87 1.89 1.66 1.59 1.43 1.68 1.89 -0.70%
P/NAPS 0.46 0.46 0.36 0.38 0.42 0.36 0.67 -22.15%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 26/02/16 27/11/15 27/08/15 27/05/15 27/02/15 27/11/14 -
Price 1.13 1.43 1.23 0.91 1.02 1.20 1.23 -
P/RPS 0.74 0.97 0.87 0.67 0.73 0.78 0.76 -1.76%
P/EPS 8.91 11.47 16.55 16.65 16.23 13.17 10.18 -8.49%
EY 11.22 8.72 6.04 6.01 6.16 7.60 9.82 9.28%
DY 2.20 1.74 1.37 1.84 1.65 1.53 2.05 4.81%
P/NAPS 0.39 0.49 0.43 0.33 0.37 0.39 0.62 -26.56%

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