[WTK] YoY TTM Result on 30-Sep-2015 [#3]

Stock

[WTK] WTK HOLDINGS BHD

Announcement Date

27-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- 35.51%

YoY- -32.26%

Quarter Report

WTK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
TTM Result
Revenue	828,724	768,932	714,343	674,445	703,626	712,663	783,670	0.93%
YoY %	7.78%	7.64%	5.92%	-4.15%	-1.27%	-9.06%	-	-
Horiz. %	105.75%	98.12%	91.15%	86.06%	89.79%	90.94%	100.00%	-
PBT	76,903	-26,265	49,123	42,973	59,880	56,837	63,385	3.27%
YoY %	392.80%	-153.47%	14.31%	-28.23%	5.35%	-10.33%	-	-
Horiz. %	121.33%	-41.44%	77.50%	67.80%	94.47%	89.67%	100.00%	-
Tax	-167,695	-5,470	-21,830	-8,452	-7,645	-11,965	-7,816	66.65%
YoY %	-2,965.72%	74.94%	-158.28%	-10.56%	36.11%	-53.08%	-	-
Horiz. %	2,145.53%	69.98%	279.30%	108.14%	97.81%	153.08%	100.00%	-
NP	-90,792	-31,735	27,293	34,521	52,235	44,872	55,569	-
YoY %	-186.09%	-216.28%	-20.94%	-33.91%	16.41%	-19.25%	-	-
Horiz. %	-163.39%	-57.11%	49.12%	62.12%	94.00%	80.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-88,743	-29,539	28,577	35,477	52,374	44,647	55,156	-
YoY %	-200.43%	-203.37%	-19.45%	-32.26%	17.31%	-19.05%	-	-
Horiz. %	-160.89%	-53.56%	51.81%	64.32%	94.96%	80.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	218.06%	-	44.44%	19.67%	12.77%	21.05%	12.33%	-
YoY %	0.00%	-	125.93%	54.03%	-39.33%	70.72%	-	-
Horiz. %	1,768.53%	-	360.42%	159.53%	103.57%	170.72%	100.00%	-
Total Cost	919,516	800,667	687,050	639,924	651,391	667,791	728,101	3.96%
YoY %	14.84%	16.54%	7.36%	-1.76%	-2.46%	-8.28%	-	-
Horiz. %	126.29%	109.97%	94.36%	87.89%	89.46%	91.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,031,343	1,332,152	1,370,387	1,351,133	866,785	1,246,348	1,211,506	-2.64%
YoY %	-22.58%	-2.79%	1.43%	55.88%	-30.45%	2.88%	-	-
Horiz. %	85.13%	109.96%	113.11%	111.53%	71.55%	102.88%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	4,774	9,631	11,893	8,017	10,932	12,162	18,463	-20.17%
YoY %	-50.43%	-19.02%	48.35%	-26.66%	-10.11%	-34.13%	-	-
Horiz. %	25.86%	52.16%	64.42%	43.42%	59.21%	65.87%	100.00%	-
Div Payout %	0.00%	0.00%	41.62%	22.60%	20.87%	27.24%	33.48%	-
YoY %	0.00%	0.00%	84.16%	8.29%	-23.38%	-18.64%	-	-
Horiz. %	0.00%	0.00%	124.31%	67.50%	62.34%	81.36%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	1,031,343	1,332,152	1,370,387	1,351,133	866,785	1,246,348	1,211,506	-2.64%
YoY %	-22.58%	-2.79%	1.43%	55.88%	-30.45%	2.88%	-	-
Horiz. %	85.13%	109.96%	113.11%	111.53%	71.55%	102.88%	100.00%	-
NOSH	481,344	477,474	477,487	481,344	433,392	434,267	434,231	1.73%
YoY %	0.81%	-0.00%	-0.80%	11.06%	-0.20%	0.01%	-	-
Horiz. %	110.85%	109.96%	109.96%	110.85%	99.81%	100.01%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	-10.96%	-4.13%	3.82%	5.12%	7.42%	6.30%	7.09%	-
YoY %	-165.38%	-208.12%	-25.39%	-31.00%	17.78%	-11.14%	-	-
Horiz. %	-154.58%	-58.25%	53.88%	72.21%	104.65%	88.86%	100.00%	-
ROE	-8.60%	-2.22%	2.09%	2.63%	6.04%	3.58%	4.55%	-
YoY %	-287.39%	-206.22%	-20.53%	-56.46%	68.72%	-21.32%	-	-
Horiz. %	-189.01%	-48.79%	45.93%	57.80%	132.75%	78.68%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	173.56	161.04	149.60	141.27	162.35	164.11	180.47	-0.64%
YoY %	7.77%	7.65%	5.90%	-12.98%	-1.07%	-9.07%	-	-
Horiz. %	96.17%	89.23%	82.89%	78.28%	89.96%	90.93%	100.00%	-
EPS	-18.59	-6.19	5.98	7.43	12.08	10.28	12.70	-
YoY %	-200.32%	-203.51%	-19.52%	-38.49%	17.51%	-19.06%	-	-
Horiz. %	-146.38%	-48.74%	47.09%	58.50%	95.12%	80.94%	100.00%	-
DPS	1.00	2.00	2.49	1.68	2.52	2.80	4.25	-21.41%
YoY %	-50.00%	-19.68%	48.21%	-33.33%	-10.00%	-34.12%	-	-
Horiz. %	23.53%	47.06%	58.59%	39.53%	59.29%	65.88%	100.00%	-
NAPS	2.16	2.79	2.87	2.83	2.00	2.87	2.79	-4.17%
YoY %	-22.58%	-2.79%	1.41%	41.50%	-30.31%	2.87%	-	-
Horiz. %	77.42%	100.00%	102.87%	101.43%	71.68%	102.87%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 481,344
RPS	172.17	159.75	148.41	140.12	146.18	148.06	162.81	0.93%
YoY %	7.77%	7.64%	5.92%	-4.15%	-1.27%	-9.06%	-	-
Horiz. %	105.75%	98.12%	91.16%	86.06%	89.79%	90.94%	100.00%	-
EPS	-18.44	-6.14	5.94	7.37	10.88	9.28	11.46	-
YoY %	-200.33%	-203.37%	-19.40%	-32.26%	17.24%	-19.02%	-	-
Horiz. %	-160.91%	-53.58%	51.83%	64.31%	94.94%	80.98%	100.00%	-
DPS	0.99	2.00	2.47	1.67	2.27	2.53	3.84	-20.21%
YoY %	-50.50%	-19.03%	47.90%	-26.43%	-10.28%	-34.11%	-	-
Horiz. %	25.78%	52.08%	64.32%	43.49%	59.11%	65.89%	100.00%	-
NAPS	2.1426	2.7676	2.847	2.807	1.8008	2.5893	2.5169	-2.64%
YoY %	-22.58%	-2.79%	1.43%	55.88%	-30.45%	2.88%	-	-
Horiz. %	85.13%	109.96%	113.12%	111.53%	71.55%	102.88%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	0.555	0.765	1.08	1.01	1.33	1.29	1.04	-
P/RPS	0.32	0.48	0.72	0.71	0.82	0.79	0.58	-9.43%
YoY %	-33.33%	-33.33%	1.41%	-13.41%	3.80%	36.21%	-	-
Horiz. %	55.17%	82.76%	124.14%	122.41%	141.38%	136.21%	100.00%	-
P/EPS	-2.99	-12.37	18.05	13.59	11.01	12.55	8.19	-
YoY %	75.83%	-168.53%	32.82%	23.43%	-12.27%	53.24%	-	-
Horiz. %	-36.51%	-151.04%	220.39%	165.93%	134.43%	153.24%	100.00%	-
EY	-33.49	-8.09	5.54	7.36	9.09	7.97	12.21	-
YoY %	-313.97%	-246.03%	-24.73%	-19.03%	14.05%	-34.73%	-	-
Horiz. %	-274.28%	-66.26%	45.37%	60.28%	74.45%	65.27%	100.00%	-
DY	1.80	2.61	2.31	1.66	1.89	2.17	4.09	-12.77%
YoY %	-31.03%	12.99%	39.16%	-12.17%	-12.90%	-46.94%	-	-
Horiz. %	44.01%	63.81%	56.48%	40.59%	46.21%	53.06%	100.00%	-
P/NAPS	0.26	0.27	0.38	0.36	0.67	0.45	0.37	-5.70%
YoY %	-3.70%	-28.95%	5.56%	-46.27%	48.89%	21.62%	-	-
Horiz. %	70.27%	72.97%	102.70%	97.30%	181.08%	121.62%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	30/11/18	30/11/17	22/11/16	27/11/15	27/11/14	28/11/13	29/11/12	-
Price	0.475	0.765	1.08	1.23	1.23	1.29	0.91	-
P/RPS	0.27	0.48	0.72	0.87	0.76	0.79	0.50	-9.75%
YoY %	-43.75%	-33.33%	-17.24%	14.47%	-3.80%	58.00%	-	-
Horiz. %	54.00%	96.00%	144.00%	174.00%	152.00%	158.00%	100.00%	-
P/EPS	-2.56	-12.37	18.05	16.55	10.18	12.55	7.16	-
YoY %	79.30%	-168.53%	9.06%	62.57%	-18.88%	75.28%	-	-
Horiz. %	-35.75%	-172.77%	252.09%	231.15%	142.18%	175.28%	100.00%	-
EY	-39.13	-8.09	5.54	6.04	9.82	7.97	13.96	-
YoY %	-383.68%	-246.03%	-8.28%	-38.49%	23.21%	-42.91%	-	-
Horiz. %	-280.30%	-57.95%	39.68%	43.27%	70.34%	57.09%	100.00%	-
DY	2.11	2.61	2.31	1.37	2.05	2.17	4.67	-12.39%
YoY %	-19.16%	12.99%	68.61%	-33.17%	-5.53%	-53.53%	-	-
Horiz. %	45.18%	55.89%	49.46%	29.34%	43.90%	46.47%	100.00%	-
P/NAPS	0.22	0.27	0.38	0.43	0.62	0.45	0.33	-6.53%
YoY %	-18.52%	-28.95%	-11.63%	-30.65%	37.78%	36.36%	-	-
Horiz. %	66.67%	81.82%	115.15%	130.30%	187.88%	136.36%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 11:55:00

ADX

5 Mins

BUY

2024-06-26 10:30:00

EMA 5

30 Mins

SELL

2024-06-26 10:00:00

ADX

30 Mins

BUY

2024-06-26 10:00:00

EMA 5

Hourly

SELL

2024-06-26 09:30:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

633

YTLPOWR

YTL POWER INTERNATIONAL BHD

630

NOTION

NOTION VTEC BHD

620

HLIND

HONG LEONG INDUSTRIES BHD

606

MPI

MALAYSIAN PACIFIC INDUSTRIES

589

DNEX

DAGANG NEXCHANGE BERHAD

536

SNS

SNS NETWORK TECHNOLOGY BERHAD

416

GENTING

GENTING BHD

375

PBBANK

PUBLIC BANK BHD

369

Daily Stocks

HSI-HUZ

0.175

-0.02

252,585,100

INGENIEU

0.065

0.00

223,232,600

HSI-HU8

0.07

-0.005

187,155,800

HSI-CXV

0.15

+0.005

182,387,200

HSI-CXF

0.12

0.00

147,212,700

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

AHB-WC

0.07

+0.005

74,466,500

JCY

0.735

+0.04

61,995,800

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

36.38

+0.36

5,100

MPI

38.86

+0.26

72,200

PANAMY

20.26

+0.26

4,200

PETGAS

18.28

+0.24

122,200

VSTECS

4.23

+0.23

1,479,800

HLFG

17.36

+0.16

80,500

ECOWLD-C26

0.16

+0.15

20,100

MBMR

5.34

+0.14

186,200

PIE

6.32

+0.14

93,200

NOTION

2.18

+0.12

19,380,300

More gainer Stocks

NESTLE

121.30

-1.20

24,800

KESM

6.88

-0.30

83,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

KLK

20.82

-0.16

354,800

CARLSBG

18.64

-0.12

70,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

PETDAG

17.10

-0.10

300,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More