[WTK] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 0.28%
YoY- -31.08%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 730,122 666,836 710,334 738,901 732,929 712,776 620,375 2.74%
PBT 75,090 38,930 61,530 56,145 72,839 55,262 7,389 47.12%
Tax -15,894 -9,669 -5,697 -11,133 -7,439 -9,827 2,085 -
NP 59,196 29,261 55,833 45,012 65,400 45,435 9,474 35.67%
-
NP to SH 60,420 29,935 55,715 44,794 64,993 45,565 9,939 35.05%
-
Tax Rate 21.17% 24.84% 9.26% 19.83% 10.21% 17.78% -28.22% -
Total Cost 670,926 637,575 654,501 693,889 667,529 667,341 610,901 1.57%
-
Net Worth 1,381,515 1,328,986 867,650 1,229,550 1,212,998 1,096,676 1,056,791 4.56%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 11,893 8,017 10,932 12,162 18,463 - 13,040 -1.52%
Div Payout % 19.69% 26.78% 19.62% 27.15% 28.41% - 131.21% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,381,515 1,328,986 867,650 1,229,550 1,212,998 1,096,676 1,056,791 4.56%
NOSH 481,344 481,344 433,825 434,470 434,766 435,188 433,111 1.77%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 8.11% 4.39% 7.86% 6.09% 8.92% 6.37% 1.53% -
ROE 4.37% 2.25% 6.42% 3.64% 5.36% 4.15% 0.94% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 153.26 139.99 163.74 170.07 168.58 163.79 143.24 1.13%
EPS 12.68 6.28 12.84 10.31 14.95 10.47 2.29 32.97%
DPS 2.49 1.68 2.52 2.80 4.25 0.00 3.00 -3.05%
NAPS 2.90 2.79 2.00 2.83 2.79 2.52 2.44 2.91%
Adjusted Per Share Value based on latest NOSH - 434,470
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 151.68 138.54 147.57 153.51 152.27 148.08 128.88 2.74%
EPS 12.55 6.22 11.57 9.31 13.50 9.47 2.06 35.10%
DPS 2.47 1.67 2.27 2.53 3.84 0.00 2.71 -1.53%
NAPS 2.8701 2.761 1.8026 2.5544 2.52 2.2784 2.1955 4.56%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.33 1.18 1.42 0.92 1.50 1.91 1.36 -
P/RPS 0.87 0.84 0.87 0.54 0.89 1.17 0.95 -1.45%
P/EPS 10.49 18.78 11.06 8.92 10.03 18.24 59.26 -25.04%
EY 9.54 5.33 9.04 11.21 9.97 5.48 1.69 33.40%
DY 1.87 1.43 1.77 3.04 2.83 0.00 2.21 -2.74%
P/NAPS 0.46 0.42 0.71 0.33 0.54 0.76 0.56 -3.22%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 27/05/15 27/05/14 29/05/13 28/05/12 31/05/11 31/05/10 -
Price 1.13 1.02 1.43 1.16 1.26 1.85 1.14 -
P/RPS 0.74 0.73 0.87 0.68 0.75 1.13 0.80 -1.28%
P/EPS 8.91 16.23 11.13 11.25 8.43 17.67 49.68 -24.88%
EY 11.22 6.16 8.98 8.89 11.86 5.66 2.01 33.15%
DY 2.20 1.65 1.76 2.41 3.37 0.00 2.63 -2.92%
P/NAPS 0.39 0.37 0.72 0.41 0.45 0.73 0.47 -3.05%

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