[WTK] YoY Cumulative 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- 22.86%
YoY- 93.81%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 500,917 400,662 362,305 296,200 265,086 453,666 603,223 -3.04%
PBT 12,599 9,216 27,583 -10,140 -169,298 -35,747 73,067 -25.37%
Tax -4,652 260 -2,451 -826 -991 -3,949 -3,429 5.21%
NP 7,947 9,476 25,132 -10,966 -170,289 -39,696 69,638 -30.33%
-
NP to SH 8,177 9,150 21,955 -10,499 -169,647 -36,933 71,806 -30.35%
-
Tax Rate 36.92% -2.82% 8.89% - - - 4.69% -
Total Cost 492,970 391,186 337,173 307,166 435,375 493,362 533,585 -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 1.07% 1.15% 2.68% -1.31% -20.89% -3.48% 6.96% -
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 107.08 85.59 77.37 63.09 55.83 95.01 126.34 -2.71%
EPS 1.75 1.95 4.69 -2.24 -35.73 -7.73 15.04 -30.10%
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 104.07 83.24 75.27 61.54 55.07 94.25 125.32 -3.04%
EPS 1.70 1.90 4.56 -2.18 -35.24 -7.67 14.92 -30.34%
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 0.44 0.55 0.63 0.71 0.81 0.48 0.44 0.00%
P/EPS 26.89 24.04 10.45 -20.12 -1.26 -5.88 3.69 39.19%
EY 3.72 4.16 9.57 -4.97 -79.39 -17.00 27.10 -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 0.46 0.54 0.64 0.77 0.84 0.56 0.38 3.23%
P/EPS 28.03 23.53 10.56 -21.69 -1.32 -6.92 3.16 43.82%
EY 3.57 4.25 9.47 -4.61 -76.01 -14.46 31.66 -30.47%
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