[WTK] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 48.57%
YoY- 93.81%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 667,889 534,216 483,073 394,933 353,448 604,888 804,297 -3.04%
PBT 16,798 12,288 36,777 -13,520 -225,730 -47,662 97,422 -25.37%
Tax -6,202 346 -3,268 -1,101 -1,321 -5,265 -4,572 5.20%
NP 10,596 12,634 33,509 -14,621 -227,052 -52,928 92,850 -30.33%
-
NP to SH 10,902 12,200 29,273 -13,998 -226,196 -49,244 95,741 -30.35%
-
Tax Rate 36.92% -2.82% 8.89% - - - 4.69% -
Total Cost 657,293 521,581 449,564 409,554 580,500 657,816 711,446 -1.30%
-
Net Worth 767,203 795,781 819,523 802,803 811,979 1,059,992 1,031,343 -4.80%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 767,203 795,781 819,523 802,803 811,979 1,059,992 1,031,343 -4.80%
NOSH 481,344 481,344 481,344 481,344 481,344 481,344 481,344 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 1.59% 2.37% 6.94% -3.70% -64.24% -8.75% 11.54% -
ROE 1.42% 1.53% 3.57% -1.74% -27.86% -4.65% 9.28% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 142.77 114.12 103.15 84.12 74.43 126.69 168.45 -2.71%
EPS 2.33 2.60 6.25 -2.99 -47.64 -10.31 20.05 -30.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.70 1.75 1.71 1.71 2.22 2.16 -4.48%
Adjusted Per Share Value based on latest NOSH - 481,344
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 138.75 110.98 100.36 82.05 73.43 125.67 167.09 -3.04%
EPS 2.27 2.53 6.08 -2.91 -46.99 -10.23 19.89 -30.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5939 1.6532 1.7026 1.6678 1.6869 2.2021 2.1426 -4.80%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.47 0.47 0.49 0.45 0.45 0.455 0.555 -
P/RPS 0.33 0.41 0.48 0.53 0.60 0.36 0.33 0.00%
P/EPS 20.17 18.03 7.84 -15.09 -0.94 -4.41 2.77 39.17%
EY 4.96 5.55 12.76 -6.63 -105.86 -22.67 36.13 -28.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.28 0.26 0.26 0.20 0.26 1.83%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 27/11/23 29/11/22 24/11/21 24/11/20 29/11/19 30/11/18 -
Price 0.49 0.46 0.495 0.485 0.47 0.535 0.475 -
P/RPS 0.34 0.40 0.48 0.58 0.63 0.42 0.28 3.28%
P/EPS 21.02 17.65 7.92 -16.27 -0.99 -5.19 2.37 43.82%
EY 4.76 5.67 12.63 -6.15 -101.35 -19.28 42.21 -30.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.28 0.28 0.27 0.24 0.22 5.30%

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