[WTK] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 4.54%
YoY- -22.9%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 395,450 385,238 361,491 332,244 354,124 402,155 455,555 -8.97%
PBT -9,266 -31,958 -168,052 -183,739 -191,116 -226,632 -110,382 -80.74%
Tax 1,107 26,147 26,078 26,187 25,982 -17,961 -18,331 -
NP -8,159 -5,811 -141,974 -157,552 -165,134 -244,593 -128,713 -84.02%
-
NP to SH -10,417 -4,449 -141,218 -156,170 -163,597 -243,761 -127,310 -81.06%
-
Tax Rate - - - - - - - -
Total Cost 403,609 391,049 503,465 489,796 519,258 646,748 584,268 -21.80%
-
Net Worth 803,183 802,803 798,996 803,696 815,718 811,979 949,684 -10.54%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 7,045 4,742 4,742 4,742 4,742 4,774 4,774 29.52%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 803,183 802,803 798,996 803,696 815,718 811,979 949,684 -10.54%
NOSH 481,344 481,344 481,344 481,344 481,344 481,344 481,344 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -2.06% -1.51% -39.27% -47.42% -46.63% -60.82% -28.25% -
ROE -1.30% -0.55% -17.67% -19.43% -20.06% -30.02% -13.41% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 84.19 82.06 76.91 70.69 74.67 84.69 95.94 -8.31%
EPS -2.22 -0.95 -30.05 -33.23 -34.50 -51.34 -26.81 -80.91%
DPS 1.50 1.00 1.00 1.00 1.00 1.00 1.00 30.94%
NAPS 1.71 1.71 1.70 1.71 1.72 1.71 2.00 -9.89%
Adjusted Per Share Value based on latest NOSH - 481,344
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 82.16 80.03 75.10 69.02 73.57 83.55 94.64 -8.97%
EPS -2.16 -0.92 -29.34 -32.44 -33.99 -50.64 -26.45 -81.09%
DPS 1.46 0.99 0.99 0.99 0.99 0.99 0.99 29.47%
NAPS 1.6686 1.6678 1.6599 1.6697 1.6947 1.6869 1.973 -10.54%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.455 0.45 0.43 0.445 0.48 0.45 0.395 -
P/RPS 0.54 0.55 0.56 0.63 0.64 0.53 0.41 20.09%
P/EPS -20.52 -47.49 -1.43 -1.34 -1.39 -0.88 -1.47 476.97%
EY -4.87 -2.11 -69.88 -74.67 -71.87 -114.08 -67.88 -82.65%
DY 3.30 2.22 2.33 2.25 2.08 2.22 2.53 19.32%
P/NAPS 0.27 0.26 0.25 0.26 0.28 0.26 0.20 22.08%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 24/11/21 26/08/21 27/05/21 01/03/21 24/11/20 27/08/20 -
Price 0.495 0.485 0.465 0.495 0.43 0.47 0.505 -
P/RPS 0.59 0.59 0.60 0.70 0.58 0.55 0.53 7.39%
P/EPS -22.32 -51.18 -1.55 -1.49 -1.25 -0.92 -1.88 418.08%
EY -4.48 -1.95 -64.62 -67.13 -80.22 -109.22 -53.09 -80.67%
DY 3.03 2.06 2.15 2.02 2.33 2.13 1.98 32.69%
P/NAPS 0.29 0.28 0.27 0.29 0.25 0.27 0.25 10.37%

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