[WTK] YoY TTM Result on 30-Jun-2013 [#2]

Stock

[WTK] WTK HOLDINGS BHD

Announcement Date

30-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 7.04%

YoY- -8.3%

Quarter Report

WTK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	735,098	650,495	707,232	752,795	726,475	698,397	678,317	1.34%
YoY %	13.01%	-8.02%	-6.05%	3.62%	4.02%	2.96%	-	-
Horiz. %	108.37%	95.90%	104.26%	110.98%	107.10%	102.96%	100.00%	-
PBT	66,513	35,247	61,037	59,856	57,521	72,069	20,522	21.62%
YoY %	88.71%	-42.25%	1.97%	4.06%	-20.19%	251.18%	-	-
Horiz. %	324.11%	171.75%	297.42%	291.67%	280.29%	351.18%	100.00%	-
Tax	-11,758	-9,953	-6,637	-11,608	-4,909	-12,323	1,623	-
YoY %	-18.14%	-49.96%	42.82%	-136.46%	60.16%	-859.27%	-	-
Horiz. %	-724.46%	-613.25%	-408.93%	-715.22%	-302.46%	-759.27%	100.00%	-
NP	54,755	25,294	54,400	48,248	52,612	59,746	22,145	16.26%
YoY %	116.47%	-53.50%	12.75%	-8.29%	-11.94%	169.79%	-	-
Horiz. %	247.26%	114.22%	245.65%	217.87%	237.58%	269.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,001	26,181	54,412	47,946	52,286	59,699	22,555	16.34%
YoY %	113.90%	-51.88%	13.49%	-8.30%	-12.42%	164.68%	-	-
Horiz. %	248.29%	116.08%	241.24%	212.57%	231.82%	264.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.68%	28.24%	10.87%	19.39%	8.53%	17.10%	-7.91%	-
YoY %	-37.39%	159.80%	-43.94%	127.32%	-50.12%	316.18%	-	-
Horiz. %	-223.51%	-357.02%	-137.42%	-245.13%	-107.84%	-216.18%	100.00%	-
Total Cost	680,343	625,201	652,832	704,547	673,863	638,651	656,172	0.60%
YoY %	8.82%	-4.23%	-7.34%	4.55%	5.51%	-2.67%	-	-
Horiz. %	103.68%	95.28%	99.49%	107.37%	102.70%	97.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,381,913	1,341,362	869,561	1,240,538	1,220,916	1,118,054	1,056,826	4.56%
YoY %	3.02%	54.26%	-29.90%	1.61%	9.20%	5.79%	-	-
Horiz. %	130.76%	126.92%	82.28%	117.38%	115.53%	105.79%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	11,893	8,017	10,932	12,162	18,463	-	13,040	-1.52%
YoY %	48.35%	-26.66%	-10.11%	-34.13%	0.00%	-	-	-
Horiz. %	91.20%	61.48%	83.83%	93.27%	141.59%	-	100.00%	-
Div Payout %	21.24%	30.62%	20.09%	25.37%	35.31%	-	57.82%	-
YoY %	-30.63%	52.41%	-20.81%	-28.15%	0.00%	-	-	-
Horiz. %	36.73%	52.96%	34.75%	43.88%	61.07%	-	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	1,381,913	1,341,362	869,561	1,240,538	1,220,916	1,118,054	1,056,826	4.56%
YoY %	3.02%	54.26%	-29.90%	1.61%	9.20%	5.79%	-	-
Horiz. %	130.76%	126.92%	82.28%	117.38%	115.53%	105.79%	100.00%	-
NOSH	481,344	481,344	434,780	433,754	434,489	435,040	434,907	1.70%
YoY %	0.00%	10.71%	0.24%	-0.17%	-0.13%	0.03%	-	-
Horiz. %	110.68%	110.68%	99.97%	99.73%	99.90%	100.03%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	7.45%	3.89%	7.69%	6.41%	7.24%	8.55%	3.26%	-
YoY %	91.52%	-49.41%	19.97%	-11.46%	-15.32%	162.27%	-	-
Horiz. %	228.53%	119.33%	235.89%	196.63%	222.09%	262.27%	100.00%	-
ROE	4.05%	1.95%	6.26%	3.86%	4.28%	5.34%	2.13%	-
YoY %	107.69%	-68.85%	62.18%	-9.81%	-19.85%	150.70%	-	-
Horiz. %	190.14%	91.55%	293.90%	181.22%	200.94%	250.70%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	154.26	135.79	162.66	173.55	167.20	160.54	155.97	-0.18%
YoY %	13.60%	-16.52%	-6.27%	3.80%	4.15%	2.93%	-	-
Horiz. %	98.90%	87.06%	104.29%	111.27%	107.20%	102.93%	100.00%	-
EPS	11.75	5.47	12.51	11.05	12.03	13.72	5.19	14.57%
YoY %	114.81%	-56.27%	13.21%	-8.15%	-12.32%	164.35%	-	-
Horiz. %	226.40%	105.39%	241.04%	212.91%	231.79%	264.35%	100.00%	-
DPS	2.49	1.67	2.52	2.80	4.25	0.00	3.00	-3.05%
YoY %	49.10%	-33.73%	-10.00%	-34.12%	0.00%	0.00%	-	-
Horiz. %	83.00%	55.67%	84.00%	93.33%	141.67%	0.00%	100.00%	-
NAPS	2.90	2.80	2.00	2.86	2.81	2.57	2.43	2.98%
YoY %	3.57%	40.00%	-30.07%	1.78%	9.34%	5.76%	-	-
Horiz. %	119.34%	115.23%	82.30%	117.70%	115.64%	105.76%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 433,754
RPS	152.72	135.14	146.93	156.39	150.93	145.09	140.92	1.34%
YoY %	13.01%	-8.02%	-6.05%	3.62%	4.03%	2.96%	-	-
Horiz. %	108.37%	95.90%	104.26%	110.98%	107.10%	102.96%	100.00%	-
EPS	11.63	5.44	11.30	9.96	10.86	12.40	4.69	16.32%
YoY %	113.79%	-51.86%	13.45%	-8.29%	-12.42%	164.39%	-	-
Horiz. %	247.97%	115.99%	240.94%	212.37%	231.56%	264.39%	100.00%	-
DPS	2.47	1.67	2.27	2.53	3.84	0.00	2.71	-1.53%
YoY %	47.90%	-26.43%	-10.28%	-34.11%	0.00%	0.00%	-	-
Horiz. %	91.14%	61.62%	83.76%	93.36%	141.70%	0.00%	100.00%	-
NAPS	2.8709	2.7867	1.8065	2.5772	2.5365	2.3228	2.1956	4.56%
YoY %	3.02%	54.26%	-29.90%	1.60%	9.20%	5.79%	-	-
Horiz. %	130.76%	126.92%	82.28%	117.38%	115.53%	105.79%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	1.06	1.05	1.40	1.12	1.24	1.89	1.13	-
P/RPS	0.69	0.77	0.86	0.65	0.74	1.18	0.72	-0.70%
YoY %	-10.39%	-10.47%	32.31%	-12.16%	-37.29%	63.89%	-	-
Horiz. %	95.83%	106.94%	119.44%	90.28%	102.78%	163.89%	100.00%	-
P/EPS	9.02	19.21	11.19	10.13	10.30	13.77	21.79	-13.65%
YoY %	-53.05%	71.67%	10.46%	-1.65%	-25.20%	-36.81%	-	-
Horiz. %	41.40%	88.16%	51.35%	46.49%	47.27%	63.19%	100.00%	-
EY	11.09	5.20	8.94	9.87	9.70	7.26	4.59	15.82%
YoY %	113.27%	-41.83%	-9.42%	1.75%	33.61%	58.17%	-	-
Horiz. %	241.61%	113.29%	194.77%	215.03%	211.33%	158.17%	100.00%	-
DY	2.35	1.59	1.80	2.50	3.43	0.00	2.65	-1.98%
YoY %	47.80%	-11.67%	-28.00%	-27.11%	0.00%	0.00%	-	-
Horiz. %	88.68%	60.00%	67.92%	94.34%	129.43%	0.00%	100.00%	-
P/NAPS	0.37	0.38	0.70	0.39	0.44	0.74	0.47	-3.90%
YoY %	-2.63%	-45.71%	79.49%	-11.36%	-40.54%	57.45%	-	-
Horiz. %	78.72%	80.85%	148.94%	82.98%	93.62%	157.45%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	26/08/16	27/08/15	28/08/14	30/08/13	29/08/12	25/08/11	26/08/10	-
Price	1.06	0.91	1.37	1.22	1.15	1.34	1.08	-
P/RPS	0.69	0.67	0.84	0.70	0.69	0.83	0.69	0.00%
YoY %	2.99%	-20.24%	20.00%	1.45%	-16.87%	20.29%	-	-
Horiz. %	100.00%	97.10%	121.74%	101.45%	100.00%	120.29%	100.00%	-
P/EPS	9.02	16.65	10.95	11.04	9.56	9.76	20.82	-13.00%
YoY %	-45.83%	52.05%	-0.82%	15.48%	-2.05%	-53.12%	-	-
Horiz. %	43.32%	79.97%	52.59%	53.03%	45.92%	46.88%	100.00%	-
EY	11.09	6.01	9.13	9.06	10.46	10.24	4.80	14.96%
YoY %	84.53%	-34.17%	0.77%	-13.38%	2.15%	113.33%	-	-
Horiz. %	231.04%	125.21%	190.21%	188.75%	217.92%	213.33%	100.00%	-
DY	2.35	1.84	1.84	2.30	3.70	0.00	2.78	-2.75%
YoY %	27.72%	0.00%	-20.00%	-37.84%	0.00%	0.00%	-	-
Horiz. %	84.53%	66.19%	66.19%	82.73%	133.09%	0.00%	100.00%	-
P/NAPS	0.37	0.33	0.69	0.43	0.41	0.52	0.44	-2.84%
YoY %	12.12%	-52.17%	60.47%	4.88%	-21.15%	18.18%	-	-
Horiz. %	84.09%	75.00%	156.82%	97.73%	93.18%	118.18%	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