[WTK] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 23.1%
YoY- 62.6%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 838,064 740,228 639,076 678,340 695,116 814,212 627,072 4.94%
PBT 30,136 35,884 30,288 73,012 50,808 44,100 65,924 -12.22%
Tax -47,240 -12,572 -9,560 -11,336 -12,176 -6,400 -14,848 21.25%
NP -17,104 23,312 20,728 61,676 38,632 37,700 51,076 -
-
NP to SH -14,320 24,772 21,340 61,320 37,712 37,216 50,280 -
-
Tax Rate 156.76% 35.04% 31.56% 15.53% 23.96% 14.51% 22.52% -
Total Cost 855,168 716,916 618,348 616,664 656,484 776,512 575,996 6.80%
-
Net Worth 954,948 1,381,515 1,332,252 867,650 1,229,550 1,212,998 1,096,676 -2.27%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 954,948 1,381,515 1,332,252 867,650 1,229,550 1,212,998 1,096,676 -2.27%
NOSH 481,344 476,384 481,344 433,825 434,470 434,766 435,188 1.69%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -2.04% 3.15% 3.24% 9.09% 5.56% 4.63% 8.15% -
ROE -1.50% 1.79% 1.60% 7.07% 3.07% 3.07% 4.58% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 175.52 155.38 133.84 156.36 159.99 187.28 144.09 3.34%
EPS -3.00 5.20 4.48 14.12 8.68 8.56 11.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.90 2.79 2.00 2.83 2.79 2.52 -3.77%
Adjusted Per Share Value based on latest NOSH - 433,825
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 174.11 153.78 132.77 140.93 144.41 169.15 130.28 4.94%
EPS -2.98 5.15 4.43 12.74 7.83 7.73 10.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9839 2.8701 2.7678 1.8026 2.5544 2.52 2.2784 -2.27%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.00 1.33 1.18 1.42 0.92 1.50 1.91 -
P/RPS 0.57 0.86 0.88 0.91 0.58 0.80 1.33 -13.15%
P/EPS -33.34 25.58 26.40 10.05 10.60 17.52 16.53 -
EY -3.00 3.91 3.79 9.95 9.43 5.71 6.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.42 0.71 0.33 0.54 0.76 -6.73%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 26/05/16 27/05/15 27/05/14 29/05/13 28/05/12 31/05/11 -
Price 0.935 1.13 1.02 1.43 1.16 1.26 1.85 -
P/RPS 0.53 0.73 0.76 0.91 0.73 0.67 1.28 -13.65%
P/EPS -31.18 21.73 22.82 10.12 13.36 14.72 16.01 -
EY -3.21 4.60 4.38 9.88 7.48 6.79 6.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.39 0.37 0.72 0.41 0.45 0.73 -7.06%

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