[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
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 735,098 650,495 707,232 752,795 726,475 698,397 678,317 1.34%
PBT 66,513 35,247 61,037 59,856 57,521 72,069 20,522 21.62%
Tax -11,758 -9,953 -6,637 -11,608 -4,909 -12,323 1,623 -
NP 54,755 25,294 54,400 48,248 52,612 59,746 22,145 16.26%
-
NP to SH 56,001 26,181 54,412 47,946 52,286 59,699 22,555 16.34%
-
Tax Rate 17.68% 28.24% 10.87% 19.39% 8.53% 17.10% -7.91% -
Total Cost 680,343 625,201 652,832 704,547 673,863 638,651 656,172 0.60%
-
Net Worth 1,381,913 1,341,362 869,561 1,240,538 1,220,916 1,118,054 1,056,826 4.56%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 11,893 8,017 10,932 12,162 18,463 - 13,040 -1.52%
Div Payout % 21.24% 30.62% 20.09% 25.37% 35.31% - 57.82% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,381,913 1,341,362 869,561 1,240,538 1,220,916 1,118,054 1,056,826 4.56%
NOSH 481,344 481,344 434,780 433,754 434,489 435,040 434,907 1.70%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.45% 3.89% 7.69% 6.41% 7.24% 8.55% 3.26% -
ROE 4.05% 1.95% 6.26% 3.86% 4.28% 5.34% 2.13% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 154.26 135.79 162.66 173.55 167.20 160.54 155.97 -0.18%
EPS 11.75 5.47 12.51 11.05 12.03 13.72 5.19 14.57%
DPS 2.49 1.67 2.52 2.80 4.25 0.00 3.00 -3.05%
NAPS 2.90 2.80 2.00 2.86 2.81 2.57 2.43 2.98%
Adjusted Per Share Value based on latest NOSH - 433,754
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 152.72 135.14 146.93 156.39 150.93 145.09 140.92 1.34%
EPS 11.63 5.44 11.30 9.96 10.86 12.40 4.69 16.32%
DPS 2.47 1.67 2.27 2.53 3.84 0.00 2.71 -1.53%
NAPS 2.8709 2.7867 1.8065 2.5772 2.5365 2.3228 2.1956 4.56%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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%
P/EPS 9.02 19.21 11.19 10.13 10.30 13.77 21.79 -13.65%
EY 11.09 5.20 8.94 9.87 9.70 7.26 4.59 15.82%
DY 2.35 1.59 1.80 2.50 3.43 0.00 2.65 -1.98%
P/NAPS 0.37 0.38 0.70 0.39 0.44 0.74 0.47 -3.90%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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%
P/EPS 9.02 16.65 10.95 11.04 9.56 9.76 20.82 -13.00%
EY 11.09 6.01 9.13 9.06 10.46 10.24 4.80 14.96%
DY 2.35 1.84 1.84 2.30 3.70 0.00 2.78 -2.75%
P/NAPS 0.37 0.33 0.69 0.43 0.41 0.52 0.44 -2.84%

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