[WTK] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 10.72%
YoY- -0.07%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 684,585 687,624 674,849 689,385 764,068 634,033 738,017 -1.24%
PBT 24,589 60,206 66,197 60,996 57,837 77,717 32,197 -4.38%
Tax -22,866 -16,568 -15,922 -13,605 -10,570 -12,884 -9,166 16.44%
NP 1,722 43,638 50,274 47,390 47,266 64,833 23,030 -35.06%
-
NP to SH 2,638 44,192 50,193 46,714 46,745 64,216 23,370 -30.45%
-
Tax Rate 92.99% 27.52% 24.05% 22.30% 18.28% 16.58% 28.47% -
Total Cost 682,862 643,985 624,574 641,994 716,801 569,200 714,986 -0.76%
-
Net Worth 1,370,387 1,351,336 868,099 1,246,013 1,212,077 1,121,952 1,069,947 4.20%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,370,387 1,351,336 868,099 1,246,013 1,212,077 1,121,952 1,069,947 4.20%
NOSH 481,344 481,344 434,049 434,151 434,436 434,865 434,937 1.70%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.25% 6.35% 7.45% 6.87% 6.19% 10.23% 3.12% -
ROE 0.19% 3.27% 5.78% 3.75% 3.86% 5.72% 2.18% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 143.37 144.00 155.48 158.79 175.88 145.80 169.68 -2.76%
EPS 0.55 9.25 11.56 10.76 10.76 14.77 5.37 -31.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.83 2.00 2.87 2.79 2.58 2.46 2.60%
Adjusted Per Share Value based on latest NOSH - 434,267
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 142.22 142.85 140.20 143.22 158.74 131.72 153.32 -1.24%
EPS 0.55 9.18 10.43 9.71 9.71 13.34 4.86 -30.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.847 2.8074 1.8035 2.5886 2.5181 2.3309 2.2228 4.20%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.08 1.01 1.33 1.29 1.04 1.16 1.07 -
P/RPS 0.75 0.70 0.86 0.81 0.59 0.80 0.63 2.94%
P/EPS 195.43 10.91 11.50 11.99 9.67 7.86 19.91 46.27%
EY 0.51 9.16 8.69 8.34 10.35 12.73 5.02 -31.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.67 0.45 0.37 0.45 0.43 -2.03%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 27/11/15 27/11/14 28/11/13 29/11/12 29/11/11 29/11/10 -
Price 1.08 1.23 1.23 1.29 0.91 1.29 1.15 -
P/RPS 0.75 0.85 0.79 0.81 0.52 0.88 0.68 1.64%
P/EPS 195.43 13.29 10.64 11.99 8.46 8.74 21.40 44.52%
EY 0.51 7.52 9.40 8.34 11.82 11.45 4.67 -30.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.62 0.45 0.33 0.50 0.47 -3.47%

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