[WTK] YoY Quarter Result on 30-Jun-2012 [#2]

Stock

[WTK] WTK HOLDINGS BHD

Announcement Date

29-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- -8.47%

YoY- -59.87%

Quarter Report

WTK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Quarter Result
Revenue	164,635	180,976	184,078	170,184	176,638	191,017	133,075	3.60%
YoY %	-9.03%	-1.69%	8.16%	-3.65%	-7.53%	43.54%	-	-
Horiz. %	123.72%	136.00%	138.33%	127.89%	132.74%	143.54%	100.00%	-
PBT	10,786	14,469	14,962	11,251	26,569	9,762	-3,371	-
YoY %	-25.45%	-3.30%	32.98%	-57.65%	172.17%	389.59%	-	-
Horiz. %	-319.96%	-429.22%	-443.84%	-333.76%	-788.16%	-289.59%	100.00%	-
Tax	-4,364	-4,080	-3,140	-2,665	-5,195	-2,699	-2,237	11.77%
YoY %	-6.96%	-29.94%	-17.82%	48.70%	-92.48%	-20.65%	-	-
Horiz. %	195.08%	182.39%	140.37%	119.13%	232.23%	120.65%	100.00%	-
NP	6,422	10,389	11,822	8,586	21,374	7,063	-5,608	-
YoY %	-38.18%	-12.12%	37.69%	-59.83%	202.62%	225.95%	-	-
Horiz. %	-114.51%	-185.25%	-210.81%	-153.10%	-381.13%	-125.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,611	10,365	11,668	8,516	21,223	7,089	-5,527	-
YoY %	-36.22%	-11.17%	37.01%	-59.87%	199.38%	228.26%	-	-
Horiz. %	-119.61%	-187.53%	-211.11%	-154.08%	-383.99%	-128.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.46%	28.20%	20.99%	23.69%	19.55%	27.65%	-	-
YoY %	43.48%	34.35%	-11.40%	21.18%	-29.29%	0.00%	-	-
Horiz. %	146.33%	101.99%	75.91%	85.68%	70.71%	100.00%	-	-
Total Cost	158,213	170,587	172,256	161,598	155,264	183,954	138,683	2.21%
YoY %	-7.25%	-0.97%	6.60%	4.08%	-15.60%	32.64%	-	-
Horiz. %	114.08%	123.00%	124.21%	116.52%	111.96%	132.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,337,011	869,561	1,240,538	1,220,916	1,118,054	1,056,826	1,048,824	4.12%
YoY %	53.76%	-29.90%	1.61%	9.20%	5.79%	0.76%	-	-
Horiz. %	127.48%	82.91%	118.28%	116.41%	106.60%	100.76%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	1,337,011	869,561	1,240,538	1,220,916	1,118,054	1,056,826	1,048,824	4.12%
YoY %	53.76%	-29.90%	1.61%	9.20%	5.79%	0.76%	-	-
Horiz. %	127.48%	82.91%	118.28%	116.41%	106.60%	100.76%	100.00%	-
NOSH	481,344	434,780	433,754	434,489	435,040	434,907	435,196	1.69%
YoY %	10.71%	0.24%	-0.17%	-0.13%	0.03%	-0.07%	-	-
Horiz. %	110.60%	99.90%	99.67%	99.84%	99.96%	99.93%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	3.90%	5.74%	6.42%	5.05%	12.10%	3.70%	-4.21%	-
YoY %	-32.06%	-10.59%	27.13%	-58.26%	227.03%	187.89%	-	-
Horiz. %	-92.64%	-136.34%	-152.49%	-119.95%	-287.41%	-87.89%	100.00%	-
ROE	0.49%	1.19%	0.94%	0.70%	1.90%	0.67%	-0.53%	-
YoY %	-58.82%	26.60%	34.29%	-63.16%	183.58%	226.42%	-	-
Horiz. %	-92.45%	-224.53%	-177.36%	-132.08%	-358.49%	-126.42%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	34.48	41.62	42.44	39.17	40.60	43.92	30.58	2.01%
YoY %	-17.16%	-1.93%	8.35%	-3.52%	-7.56%	43.62%	-	-
Horiz. %	112.75%	136.10%	138.78%	128.09%	132.77%	143.62%	100.00%	-
EPS	1.38	2.39	2.69	1.96	4.88	1.63	-1.27	-
YoY %	-42.26%	-11.15%	37.24%	-59.84%	199.39%	228.35%	-	-
Horiz. %	-108.66%	-188.19%	-211.81%	-154.33%	-384.25%	-128.35%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.80	2.00	2.86	2.81	2.57	2.43	2.41	2.53%
YoY %	40.00%	-30.07%	1.78%	9.34%	5.76%	0.83%	-	-
Horiz. %	116.18%	82.99%	118.67%	116.60%	106.64%	100.83%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 434,489
RPS	35.12	38.61	39.27	36.31	37.69	40.75	28.39	3.60%
YoY %	-9.04%	-1.68%	8.15%	-3.66%	-7.51%	43.54%	-	-
Horiz. %	123.71%	136.00%	138.32%	127.90%	132.76%	143.54%	100.00%	-
EPS	1.41	2.21	2.49	1.82	4.53	1.51	-1.18	-
YoY %	-36.20%	-11.24%	36.81%	-59.82%	200.00%	227.97%	-	-
Horiz. %	-119.49%	-187.29%	-211.02%	-154.24%	-383.90%	-127.97%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.8525	1.8552	2.6467	2.6048	2.3853	2.2547	2.2376	4.12%
YoY %	53.76%	-29.91%	1.61%	9.20%	5.79%	0.76%	-	-
Horiz. %	127.48%	82.91%	118.28%	116.41%	106.60%	100.76%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.05	1.40	1.12	1.24	1.89	1.13	1.17	-
P/RPS	3.05	3.36	2.64	3.17	4.65	2.57	3.83	-3.72%
YoY %	-9.23%	27.27%	-16.72%	-31.83%	80.93%	-32.90%	-	-
Horiz. %	79.63%	87.73%	68.93%	82.77%	121.41%	67.10%	100.00%	-
P/EPS	75.84	58.73	41.64	63.27	38.74	69.33	-92.13	-
YoY %	29.13%	41.04%	-34.19%	63.32%	-44.12%	175.25%	-	-
Horiz. %	-82.32%	-63.75%	-45.20%	-68.67%	-42.05%	-75.25%	100.00%	-
EY	1.32	1.70	2.40	1.58	2.58	1.44	-1.09	-
YoY %	-22.35%	-29.17%	51.90%	-38.76%	79.17%	232.11%	-	-
Horiz. %	-121.10%	-155.96%	-220.18%	-144.95%	-236.70%	-132.11%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.38	0.70	0.39	0.44	0.74	0.47	0.49	-4.14%
YoY %	-45.71%	79.49%	-11.36%	-40.54%	57.45%	-4.08%	-	-
Horiz. %	77.55%	142.86%	79.59%	89.80%	151.02%	95.92%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	27/08/15	28/08/14	30/08/13	29/08/12	25/08/11	26/08/10	27/08/09	-
Price	0.91	1.37	1.22	1.15	1.34	1.08	1.17	-
P/RPS	2.64	3.29	2.87	2.94	3.30	2.46	3.83	-6.01%
YoY %	-19.76%	14.63%	-2.38%	-10.91%	34.15%	-35.77%	-	-
Horiz. %	68.93%	85.90%	74.93%	76.76%	86.16%	64.23%	100.00%	-
P/EPS	65.73	57.47	45.35	58.67	27.47	66.26	-92.13	-
YoY %	14.37%	26.73%	-22.70%	113.58%	-58.54%	171.92%	-	-
Horiz. %	-71.34%	-62.38%	-49.22%	-63.68%	-29.82%	-71.92%	100.00%	-
EY	1.52	1.74	2.20	1.70	3.64	1.51	-1.09	-
YoY %	-12.64%	-20.91%	29.41%	-53.30%	141.06%	238.53%	-	-
Horiz. %	-139.45%	-159.63%	-201.83%	-155.96%	-333.94%	-138.53%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.33	0.69	0.43	0.41	0.52	0.44	0.49	-6.37%
YoY %	-52.17%	60.47%	4.88%	-21.15%	18.18%	-10.20%	-	-
Horiz. %	67.35%	140.82%	87.76%	83.67%	106.12%	89.80%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos