[WTK] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -6.88%
YoY- -19.05%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 714,343 674,445 703,626 712,663 783,670 655,682 712,412 0.04%
PBT 49,123 42,973 59,880 56,837 63,385 71,974 27,406 10.20%
Tax -21,830 -8,452 -7,645 -11,965 -7,816 -9,940 5,035 -
NP 27,293 34,521 52,235 44,872 55,569 62,034 32,441 -2.83%
-
NP to SH 28,577 35,477 52,374 44,647 55,156 61,680 32,896 -2.31%
-
Tax Rate 44.44% 19.67% 12.77% 21.05% 12.33% 13.81% -18.37% -
Total Cost 687,050 639,924 651,391 667,791 728,101 593,648 679,971 0.17%
-
Net Worth 1,370,387 1,351,133 866,785 1,246,348 1,211,506 1,120,556 1,069,280 4.21%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 11,893 8,017 10,932 12,162 18,463 - 13,040 -1.52%
Div Payout % 41.62% 22.60% 20.87% 27.24% 33.48% - 39.64% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,370,387 1,351,133 866,785 1,246,348 1,211,506 1,120,556 1,069,280 4.21%
NOSH 477,487 481,344 433,392 434,267 434,231 434,324 434,666 1.57%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.82% 5.12% 7.42% 6.30% 7.09% 9.46% 4.55% -
ROE 2.09% 2.63% 6.04% 3.58% 4.55% 5.50% 3.08% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 149.60 141.27 162.35 164.11 180.47 150.97 163.90 -1.50%
EPS 5.98 7.43 12.08 10.28 12.70 14.20 7.57 -3.84%
DPS 2.49 1.68 2.52 2.80 4.25 0.00 3.00 -3.05%
NAPS 2.87 2.83 2.00 2.87 2.79 2.58 2.46 2.60%
Adjusted Per Share Value based on latest NOSH - 434,267
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 148.41 140.12 146.18 148.06 162.81 136.22 148.00 0.04%
EPS 5.94 7.37 10.88 9.28 11.46 12.81 6.83 -2.29%
DPS 2.47 1.67 2.27 2.53 3.84 0.00 2.71 -1.53%
NAPS 2.847 2.807 1.8008 2.5893 2.5169 2.328 2.2214 4.21%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.08 1.01 1.33 1.29 1.04 1.16 1.07 -
P/RPS 0.72 0.71 0.82 0.79 0.58 0.77 0.65 1.71%
P/EPS 18.05 13.59 11.01 12.55 8.19 8.17 14.14 4.14%
EY 5.54 7.36 9.09 7.97 12.21 12.24 7.07 -3.97%
DY 2.31 1.66 1.89 2.17 4.09 0.00 2.80 -3.15%
P/NAPS 0.38 0.36 0.67 0.45 0.37 0.45 0.43 -2.03%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 27/11/15 27/11/14 28/11/13 29/11/12 29/11/11 29/11/10 -
Price 1.08 1.23 1.23 1.29 0.91 1.29 1.15 -
P/RPS 0.72 0.87 0.76 0.79 0.50 0.85 0.70 0.47%
P/EPS 18.05 16.55 10.18 12.55 7.16 9.08 15.20 2.90%
EY 5.54 6.04 9.82 7.97 13.96 11.01 6.58 -2.82%
DY 2.31 1.37 2.05 2.17 4.67 0.00 2.61 -2.01%
P/NAPS 0.38 0.43 0.62 0.45 0.33 0.50 0.47 -3.47%

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