[WTK] QoQ TTM 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- 0.28%

YoY- -31.08%

Quarter Report

WTK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
TTM Result
Revenue	714,528	712,663	752,795	738,901	768,675	783,670	726,475	-1.09%
YoY %	0.26%	-5.33%	1.88%	-3.87%	-1.91%	7.87%	-	-
Horiz. %	98.36%	98.10%	103.62%	101.71%	105.81%	107.87%	100.00%	-
PBT	55,979	56,837	59,856	56,145	54,468	63,385	57,521	-1.79%
YoY %	-1.51%	-5.04%	6.61%	3.08%	-14.07%	10.19%	-	-
Horiz. %	97.32%	98.81%	104.06%	97.61%	94.69%	110.19%	100.00%	-
Tax	-5,907	-11,965	-11,608	-11,133	-9,689	-7,816	-4,909	13.09%
YoY %	50.63%	-3.08%	-4.27%	-14.90%	-23.96%	-59.22%	-	-
Horiz. %	120.33%	243.74%	236.46%	226.79%	197.37%	159.22%	100.00%	-
NP	50,072	44,872	48,248	45,012	44,779	55,569	52,612	-3.23%
YoY %	11.59%	-7.00%	7.19%	0.52%	-19.42%	5.62%	-	-
Horiz. %	95.17%	85.29%	91.71%	85.55%	85.11%	105.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,813	44,647	47,946	44,794	44,670	55,156	52,286	-3.17%
YoY %	11.57%	-6.88%	7.04%	0.28%	-19.01%	5.49%	-	-
Horiz. %	95.27%	85.39%	91.70%	85.67%	85.43%	105.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.55%	21.05%	19.39%	19.83%	17.79%	12.33%	8.53%	-
YoY %	-49.88%	8.56%	-2.22%	11.47%	44.28%	44.55%	-	-
Horiz. %	123.68%	246.78%	227.32%	232.47%	208.56%	144.55%	100.00%	-
Total Cost	664,456	667,791	704,547	693,889	723,896	728,101	673,863	-0.93%
YoY %	-0.50%	-5.22%	1.54%	-4.15%	-0.58%	8.05%	-	-
Horiz. %	98.60%	99.10%	104.55%	102.97%	107.42%	108.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	867,623	1,246,348	1,240,538	1,229,550	868,760	1,211,506	1,220,916	-20.31%
YoY %	-30.39%	0.47%	0.89%	41.53%	-28.29%	-0.77%	-	-
Horiz. %	71.06%	102.08%	101.61%	100.71%	71.16%	99.23%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	10,932	12,162	12,162	12,162	12,162	18,463	18,463	-29.42%
YoY %	-10.11%	0.00%	0.00%	0.00%	-34.13%	0.00%	-	-
Horiz. %	59.21%	65.87%	65.87%	65.87%	65.87%	100.00%	100.00%	-
Div Payout %	21.95%	27.24%	25.37%	27.15%	27.23%	33.48%	35.31%	-
YoY %	-19.42%	7.37%	-6.56%	-0.29%	-18.67%	-5.18%	-	-
Horiz. %	62.16%	77.15%	71.85%	76.89%	77.12%	94.82%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	867,623	1,246,348	1,240,538	1,229,550	868,760	1,211,506	1,220,916	-20.31%
YoY %	-30.39%	0.47%	0.89%	41.53%	-28.29%	-0.77%	-	-
Horiz. %	71.06%	102.08%	101.61%	100.71%	71.16%	99.23%	100.00%	-
NOSH	433,811	434,267	433,754	434,470	434,380	434,231	434,489	-0.10%
YoY %	-0.11%	0.12%	-0.16%	0.02%	0.03%	-0.06%	-	-
Horiz. %	99.84%	99.95%	99.83%	100.00%	99.97%	99.94%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	7.01%	6.30%	6.41%	6.09%	5.83%	7.09%	7.24%	-
YoY %	11.27%	-1.72%	5.25%	4.46%	-17.77%	-2.07%	-	-
Horiz. %	96.82%	87.02%	88.54%	84.12%	80.52%	97.93%	100.00%	-
ROE	5.74%	3.58%	3.86%	3.64%	5.14%	4.55%	4.28%	-
YoY %	60.34%	-7.25%	6.04%	-29.18%	12.97%	6.31%	-	-
Horiz. %	134.11%	83.64%	90.19%	85.05%	120.09%	106.31%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	164.71	164.11	173.55	170.07	176.96	180.47	167.20	-0.99%
YoY %	0.37%	-5.44%	2.05%	-3.89%	-1.94%	7.94%	-	-
Horiz. %	98.51%	98.15%	103.80%	101.72%	105.84%	107.94%	100.00%	-
EPS	11.48	10.28	11.05	10.31	10.28	12.70	12.03	-3.06%
YoY %	11.67%	-6.97%	7.18%	0.29%	-19.06%	5.57%	-	-
Horiz. %	95.43%	85.45%	91.85%	85.70%	85.45%	105.57%	100.00%	-
DPS	2.52	2.80	2.80	2.80	2.80	4.25	4.25	-29.35%
YoY %	-10.00%	0.00%	0.00%	0.00%	-34.12%	0.00%	-	-
Horiz. %	59.29%	65.88%	65.88%	65.88%	65.88%	100.00%	100.00%	-
NAPS	2.00	2.87	2.86	2.83	2.00	2.79	2.81	-20.23%
YoY %	-30.31%	0.35%	1.06%	41.50%	-28.32%	-0.71%	-	-
Horiz. %	71.17%	102.14%	101.78%	100.71%	71.17%	99.29%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 434,470
RPS	148.44	148.06	156.39	153.51	159.69	162.81	150.93	-1.09%
YoY %	0.26%	-5.33%	1.88%	-3.87%	-1.92%	7.87%	-	-
Horiz. %	98.35%	98.10%	103.62%	101.71%	105.80%	107.87%	100.00%	-
EPS	10.35	9.28	9.96	9.31	9.28	11.46	10.86	-3.14%
YoY %	11.53%	-6.83%	6.98%	0.32%	-19.02%	5.52%	-	-
Horiz. %	95.30%	85.45%	91.71%	85.73%	85.45%	105.52%	100.00%	-
DPS	2.27	2.53	2.53	2.53	2.53	3.84	3.84	-29.49%
YoY %	-10.28%	0.00%	0.00%	0.00%	-34.11%	0.00%	-	-
Horiz. %	59.11%	65.89%	65.89%	65.89%	65.89%	100.00%	100.00%	-
NAPS	1.8025	2.5893	2.5772	2.5544	1.8049	2.5169	2.5365	-20.31%
YoY %	-30.39%	0.47%	0.89%	41.53%	-28.29%	-0.77%	-	-
Horiz. %	71.06%	102.08%	101.60%	100.71%	71.16%	99.23%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
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	0.80	0.79	0.65	0.54	0.55	0.58	0.74	5.31%
YoY %	1.27%	21.54%	20.37%	-1.82%	-5.17%	-21.62%	-	-
Horiz. %	108.11%	106.76%	87.84%	72.97%	74.32%	78.38%	100.00%	-
P/EPS	11.41	12.55	10.13	8.92	9.53	8.19	10.30	7.04%
YoY %	-9.08%	23.89%	13.57%	-6.40%	16.36%	-20.49%	-	-
Horiz. %	110.78%	121.84%	98.35%	86.60%	92.52%	79.51%	100.00%	-
EY	8.77	7.97	9.87	11.21	10.49	12.21	9.70	-6.48%
YoY %	10.04%	-19.25%	-11.95%	6.86%	-14.09%	25.88%	-	-
Horiz. %	90.41%	82.16%	101.75%	115.57%	108.14%	125.88%	100.00%	-
DY	1.92	2.17	2.50	3.04	2.86	4.09	3.43	-32.00%
YoY %	-11.52%	-13.20%	-17.76%	6.29%	-30.07%	19.24%	-	-
Horiz. %	55.98%	63.27%	72.89%	88.63%	83.38%	119.24%	100.00%	-
P/NAPS	0.66	0.45	0.39	0.33	0.49	0.37	0.44	30.94%
YoY %	46.67%	15.38%	18.18%	-32.65%	32.43%	-15.91%	-	-
Horiz. %	150.00%	102.27%	88.64%	75.00%	111.36%	84.09%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
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	0.77	0.79	0.70	0.68	0.51	0.50	0.69	7.56%
YoY %	-2.53%	12.86%	2.94%	33.33%	2.00%	-27.54%	-	-
Horiz. %	111.59%	114.49%	101.45%	98.55%	73.91%	72.46%	100.00%	-
P/EPS	11.06	12.55	11.04	11.25	8.70	7.16	9.56	10.17%
YoY %	-11.87%	13.68%	-1.87%	29.31%	21.51%	-25.10%	-	-
Horiz. %	115.69%	131.28%	115.48%	117.68%	91.00%	74.90%	100.00%	-
EY	9.04	7.97	9.06	8.89	11.49	13.96	10.46	-9.24%
YoY %	13.43%	-12.03%	1.91%	-22.63%	-17.69%	33.46%	-	-
Horiz. %	86.42%	76.20%	86.62%	84.99%	109.85%	133.46%	100.00%	-
DY	1.98	2.17	2.30	2.41	3.13	4.67	3.70	-34.01%
YoY %	-8.76%	-5.65%	-4.56%	-23.00%	-32.98%	26.22%	-	-
Horiz. %	53.51%	58.65%	62.16%	65.14%	84.59%	126.22%	100.00%	-
P/NAPS	0.64	0.45	0.43	0.41	0.45	0.33	0.41	34.45%
YoY %	42.22%	4.65%	4.88%	-8.89%	36.36%	-19.51%	-	-
Horiz. %	156.10%	109.76%	104.88%	100.00%	109.76%	80.49%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 11:55:00

ADX

5 Mins

BUY

2024-06-26 10:30:00

EMA 5

30 Mins

SELL

2024-06-26 10:00:00

ADX

30 Mins

BUY

2024-06-26 10:00:00

EMA 5

Hourly

SELL

2024-06-26 09:30:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

653

YTLPOWR

YTL POWER INTERNATIONAL BHD

629

HLIND

HONG LEONG INDUSTRIES BHD

622

NOTION

NOTION VTEC BHD

612

MPI

MALAYSIAN PACIFIC INDUSTRIES

605

DNEX

DAGANG NEXCHANGE BERHAD

547

SNS

SNS NETWORK TECHNOLOGY BERHAD

417

GENTING

GENTING BHD

379

PBBANK

PUBLIC BANK BHD

369

Daily Stocks

HSI-HUZ

0.19

-0.005

252,201,100

INGENIEU

0.065

0.00

222,845,100

HSI-CXV

0.145

0.00

164,927,200

HSI-CXF

0.115

-0.005

146,450,700

HSI-HU8

0.075

0.00

128,593,400

AHB-WC

0.065

0.00

67,966,500

JCY

0.74

+0.045

61,083,700

SBH

0.32

+0.035

43,211,600

TECHNAX

0.375

0.00

41,254,500

MYEG

1.02

-0.02

40,280,300

More active Stocks

DLADY

36.38

+0.36

5,100

MPI

38.86

+0.26

71,500

PANAMY

20.26

+0.26

4,200

VSTECS

4.22

+0.22

1,465,600

HLFG

17.36

+0.16

75,900

ECOWLD-C26

0.16

+0.15

20,100

PETGAS

18.18

+0.14

114,200

YTLPOWR

4.79

+0.12

12,585,300

HLBANK

19.28

+0.12

120,100

AJI

15.32

+0.12

107,700

More gainer Stocks

NESTLE

121.20

-1.30

24,300

KLK

20.66

-0.32

310,400

KESM

6.87

-0.31

77,100

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

3,831,200

PETDAG

17.10

-0.10

242,500

PPB

14.32

-0.10

67,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More