[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 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