[WTK] QoQ TTM Result on 31-Mar-2018 [#1]

Stock

[WTK] WTK HOLDINGS BHD

Announcement Date

25-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- 33.9%

YoY- -1197.99%

Quarter Report

WTK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
TTM Result
Revenue	822,156	828,724	813,903	779,302	817,819	768,932	729,350	8.28%
YoY %	-0.79%	1.82%	4.44%	-4.71%	6.36%	5.43%	-	-
Horiz. %	112.72%	113.63%	111.59%	106.85%	112.13%	105.43%	100.00%	-
PBT	80,047	76,903	54,624	44,080	-18,217	-26,265	-3,286	-
YoY %	4.09%	40.79%	23.92%	341.97%	30.64%	-699.30%	-	-
Horiz. %	-2,436.00%	-2,340.32%	-1,662.33%	-1,341.45%	554.38%	799.30%	100.00%	-
Tax	-1,657	-167,695	-169,049	-169,882	-170,933	-5,470	-17,271	-78.95%
YoY %	99.01%	0.80%	0.49%	0.61%	-3,024.92%	68.33%	-	-
Horiz. %	9.59%	970.96%	978.80%	983.63%	989.71%	31.67%	100.00%	-
NP	78,390	-90,792	-114,425	-125,802	-189,150	-31,735	-20,557	-
YoY %	186.34%	20.65%	9.04%	33.49%	-496.03%	-54.38%	-	-
Horiz. %	-381.33%	441.66%	556.62%	611.97%	920.12%	154.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	81,096	-88,743	-112,611	-124,244	-187,969	-29,539	-18,738	-
YoY %	191.38%	21.20%	9.36%	33.90%	-536.34%	-57.64%	-	-
Horiz. %	-432.79%	473.60%	600.98%	663.06%	1,003.14%	157.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.07%	218.06%	309.48%	385.39%	-	-	-	-
YoY %	-99.05%	-29.54%	-19.70%	0.00%	-	-	-	-
Horiz. %	0.54%	56.58%	80.30%	100.00%	-	-	-	-
Total Cost	743,766	919,516	928,328	905,104	1,006,969	800,667	749,907	-0.54%
YoY %	-19.11%	-0.95%	2.57%	-10.12%	25.77%	6.77%	-	-
Horiz. %	99.18%	122.62%	123.79%	120.70%	134.28%	106.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,107,739	1,031,343	1,021,794	1,026,569	1,169,811	1,332,152	1,346,476	-12.16%
YoY %	7.41%	0.93%	-0.47%	-12.24%	-12.19%	-1.06%	-	-
Horiz. %	82.27%	76.60%	75.89%	76.24%	86.88%	98.94%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	7,162	4,774	4,774	4,774	4,774	9,631	9,631	-17.87%
YoY %	50.02%	0.00%	0.00%	0.00%	-50.43%	0.00%	-	-
Horiz. %	74.36%	49.57%	49.57%	49.57%	49.57%	100.00%	100.00%	-
Div Payout %	8.83%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	1,107,739	1,031,343	1,021,794	1,026,569	1,169,811	1,332,152	1,346,476	-12.16%
YoY %	7.41%	0.93%	-0.47%	-12.24%	-12.19%	-1.06%	-	-
Horiz. %	82.27%	76.60%	75.89%	76.24%	86.88%	98.94%	100.00%	-
NOSH	481,344	481,344	481,344	481,344	481,344	477,474	477,474	0.53%
YoY %	0.00%	0.00%	0.00%	0.00%	0.81%	0.00%	-	-
Horiz. %	100.81%	100.81%	100.81%	100.81%	100.81%	100.00%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	9.53%	-10.96%	-14.06%	-16.14%	-23.13%	-4.13%	-2.82%	-
YoY %	186.95%	22.05%	12.89%	30.22%	-460.05%	-46.45%	-	-
Horiz. %	-337.94%	388.65%	498.58%	572.34%	820.21%	146.45%	100.00%	-
ROE	7.32%	-8.60%	-11.02%	-12.10%	-16.07%	-2.22%	-1.39%	-
YoY %	185.12%	21.96%	8.93%	24.70%	-623.87%	-59.71%	-	-
Horiz. %	-526.62%	618.71%	792.81%	870.50%	1,156.12%	159.71%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	172.19	173.56	170.46	163.21	171.28	161.04	152.75	8.29%
YoY %	-0.79%	1.82%	4.44%	-4.71%	6.36%	5.43%	-	-
Horiz. %	112.73%	113.62%	111.59%	106.85%	112.13%	105.43%	100.00%	-
EPS	16.98	-18.59	-23.58	-26.02	-39.37	-6.19	-3.92	-
YoY %	191.34%	21.16%	9.38%	33.91%	-536.03%	-57.91%	-	-
Horiz. %	-433.16%	474.23%	601.53%	663.78%	1,004.34%	157.91%	100.00%	-
DPS	1.50	1.00	1.00	1.00	1.00	2.00	2.00	-17.40%
YoY %	50.00%	0.00%	0.00%	0.00%	-50.00%	0.00%	-	-
Horiz. %	75.00%	50.00%	50.00%	50.00%	50.00%	100.00%	100.00%	-
NAPS	2.32	2.16	2.14	2.15	2.45	2.79	2.82	-12.16%
YoY %	7.41%	0.93%	-0.47%	-12.24%	-12.19%	-1.06%	-	-
Horiz. %	82.27%	76.60%	75.89%	76.24%	86.88%	98.94%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 481,344
RPS	170.80	172.17	169.09	161.90	169.90	159.75	151.52	8.28%
YoY %	-0.80%	1.82%	4.44%	-4.71%	6.35%	5.43%	-	-
Horiz. %	112.72%	113.63%	111.60%	106.85%	112.13%	105.43%	100.00%	-
EPS	16.85	-18.44	-23.40	-25.81	-39.05	-6.14	-3.89	-
YoY %	191.38%	21.20%	9.34%	33.91%	-535.99%	-57.84%	-	-
Horiz. %	-433.16%	474.04%	601.54%	663.50%	1,003.86%	157.84%	100.00%	-
DPS	1.49	0.99	0.99	0.99	0.99	2.00	2.00	-17.77%
YoY %	50.51%	0.00%	0.00%	0.00%	-50.50%	0.00%	-	-
Horiz. %	74.50%	49.50%	49.50%	49.50%	49.50%	100.00%	100.00%	-
NAPS	2.3013	2.1426	2.1228	2.1327	2.4303	2.7676	2.7973	-12.16%
YoY %	7.41%	0.93%	-0.46%	-12.25%	-12.19%	-1.06%	-	-
Horiz. %	82.27%	76.60%	75.89%	76.24%	86.88%	98.94%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	0.43	0.555	0.56	0.67	0.71	0.765	0.885	-
P/RPS	0.25	0.32	0.33	0.41	0.41	0.48	0.58	-42.85%
YoY %	-21.88%	-3.03%	-19.51%	0.00%	-14.58%	-17.24%	-	-
Horiz. %	43.10%	55.17%	56.90%	70.69%	70.69%	82.76%	100.00%	-
P/EPS	2.53	-2.99	-2.37	-2.57	-1.80	-12.37	-22.55	-
YoY %	184.62%	-26.16%	7.78%	-42.78%	85.45%	45.14%	-	-
Horiz. %	-11.22%	13.26%	10.51%	11.40%	7.98%	54.86%	100.00%	-
EY	39.50	-33.49	-42.12	-38.84	-55.45	-8.09	-4.43	-
YoY %	217.95%	20.49%	-8.44%	29.95%	-585.41%	-82.62%	-	-
Horiz. %	-891.65%	755.98%	950.79%	876.75%	1,251.69%	182.62%	100.00%	-
DY	3.49	1.80	1.79	1.49	1.41	2.61	2.26	33.49%
YoY %	93.89%	0.56%	20.13%	5.67%	-45.98%	15.49%	-	-
Horiz. %	154.42%	79.65%	79.20%	65.93%	62.39%	115.49%	100.00%	-
P/NAPS	0.19	0.26	0.26	0.31	0.29	0.27	0.31	-27.78%
YoY %	-26.92%	0.00%	-16.13%	6.90%	7.41%	-12.90%	-	-
Horiz. %	61.29%	83.87%	83.87%	100.00%	93.55%	87.10%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	27/02/19	30/11/18	30/08/18	25/05/18	28/02/18	30/11/17	29/08/17	-
Price	0.50	0.475	0.605	0.70	0.665	0.765	0.815	-
P/RPS	0.29	0.27	0.35	0.43	0.39	0.48	0.53	-33.02%
YoY %	7.41%	-22.86%	-18.60%	10.26%	-18.75%	-9.43%	-	-
Horiz. %	54.72%	50.94%	66.04%	81.13%	73.58%	90.57%	100.00%	-
P/EPS	2.94	-2.56	-2.57	-2.69	-1.69	-12.37	-20.77	-
YoY %	214.84%	0.39%	4.46%	-59.17%	86.34%	40.44%	-	-
Horiz. %	-14.16%	12.33%	12.37%	12.95%	8.14%	59.56%	100.00%	-
EY	33.97	-39.13	-38.98	-37.17	-59.20	-8.09	-4.82	-
YoY %	186.81%	-0.38%	-4.87%	37.21%	-631.77%	-67.84%	-	-
Horiz. %	-704.77%	811.83%	808.71%	771.16%	1,228.22%	167.84%	100.00%	-
DY	3.00	2.11	1.65	1.43	1.50	2.61	2.45	14.41%
YoY %	42.18%	27.88%	15.38%	-4.67%	-42.53%	6.53%	-	-
Horiz. %	122.45%	86.12%	67.35%	58.37%	61.22%	106.53%	100.00%	-
P/NAPS	0.22	0.22	0.28	0.33	0.27	0.27	0.29	-16.77%
YoY %	0.00%	-21.43%	-15.15%	22.22%	0.00%	-6.90%	-	-
Horiz. %	75.86%	75.86%	96.55%	113.79%	93.10%	93.10%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos