[WTK] YoY TTM Result on 31-Mar-2014 [#1]

Stock

[WTK] WTK HOLDINGS BHD

Announcement Date

27-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- 11.85%

YoY- 24.38%

Quarter Report

WTK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	702,650	730,122	666,836	710,334	738,901	732,929	712,776	-0.23%
YoY %	-3.76%	9.49%	-6.12%	-3.87%	0.81%	2.83%	-	-
Horiz. %	98.58%	102.43%	93.55%	99.66%	103.67%	102.83%	100.00%	-
PBT	32,425	75,090	38,930	61,530	56,145	72,839	55,262	-8.49%
YoY %	-56.82%	92.88%	-36.73%	9.59%	-22.92%	31.81%	-	-
Horiz. %	58.68%	135.88%	70.45%	111.34%	101.60%	131.81%	100.00%	-
Tax	-43,911	-15,894	-9,669	-5,697	-11,133	-7,439	-9,827	28.30%
YoY %	-176.27%	-64.38%	-69.72%	48.83%	-49.66%	24.30%	-	-
Horiz. %	446.84%	161.74%	98.39%	57.97%	113.29%	75.70%	100.00%	-
NP	-11,486	59,196	29,261	55,833	45,012	65,400	45,435	-
YoY %	-119.40%	102.30%	-47.59%	24.04%	-31.17%	43.94%	-	-
Horiz. %	-25.28%	130.29%	64.40%	122.89%	99.07%	143.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-9,572	60,420	29,935	55,715	44,794	64,993	45,565	-
YoY %	-115.84%	101.84%	-46.27%	24.38%	-31.08%	42.64%	-	-
Horiz. %	-21.01%	132.60%	65.70%	122.28%	98.31%	142.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	135.42%	21.17%	24.84%	9.26%	19.83%	10.21%	17.78%	-
YoY %	539.68%	-14.77%	168.25%	-53.30%	94.22%	-42.58%	-	-
Horiz. %	761.64%	119.07%	139.71%	52.08%	111.53%	57.42%	100.00%	-
Total Cost	714,136	670,926	637,575	654,501	693,889	667,529	667,341	1.13%
YoY %	6.44%	5.23%	-2.59%	-5.68%	3.95%	0.03%	-	-
Horiz. %	107.01%	100.54%	95.54%	98.08%	103.98%	100.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	954,948	1,381,515	1,328,986	867,650	1,229,550	1,212,998	1,096,676	-2.27%
YoY %	-30.88%	3.95%	53.17%	-29.43%	1.36%	10.61%	-	-
Horiz. %	87.08%	125.97%	121.18%	79.12%	112.12%	110.61%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	9,549	11,893	8,017	10,932	12,162	18,463	-	-
YoY %	-19.71%	48.35%	-26.66%	-10.11%	-34.13%	0.00%	-	-
Horiz. %	51.72%	64.42%	43.42%	59.21%	65.87%	100.00%	-	-
Div Payout %	0.00%	19.69%	26.78%	19.62%	27.15%	28.41%	-	-
YoY %	0.00%	-26.47%	36.49%	-27.73%	-4.44%	0.00%	-	-
Horiz. %	0.00%	69.31%	94.26%	69.06%	95.56%	100.00%	-	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	954,948	1,381,515	1,328,986	867,650	1,229,550	1,212,998	1,096,676	-2.27%
YoY %	-30.88%	3.95%	53.17%	-29.43%	1.36%	10.61%	-	-
Horiz. %	87.08%	125.97%	121.18%	79.12%	112.12%	110.61%	100.00%	-
NOSH	477,474	481,344	481,344	433,825	434,470	434,766	435,188	1.55%
YoY %	-0.80%	0.00%	10.95%	-0.15%	-0.07%	-0.10%	-	-
Horiz. %	109.72%	110.61%	110.61%	99.69%	99.84%	99.90%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	-1.63%	8.11%	4.39%	7.86%	6.09%	8.92%	6.37%	-
YoY %	-120.10%	84.74%	-44.15%	29.06%	-31.73%	40.03%	-	-
Horiz. %	-25.59%	127.32%	68.92%	123.39%	95.60%	140.03%	100.00%	-
ROE	-1.00%	4.37%	2.25%	6.42%	3.64%	5.36%	4.15%	-
YoY %	-122.88%	94.22%	-64.95%	76.37%	-32.09%	29.16%	-	-
Horiz. %	-24.10%	105.30%	54.22%	154.70%	87.71%	129.16%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	147.16	153.26	139.99	163.74	170.07	168.58	163.79	-1.76%
YoY %	-3.98%	9.48%	-14.50%	-3.72%	0.88%	2.92%	-	-
Horiz. %	89.85%	93.57%	85.47%	99.97%	103.83%	102.92%	100.00%	-
EPS	-2.00	12.68	6.28	12.84	10.31	14.95	10.47	-
YoY %	-115.77%	101.91%	-51.09%	24.54%	-31.04%	42.79%	-	-
Horiz. %	-19.10%	121.11%	59.98%	122.64%	98.47%	142.79%	100.00%	-
DPS	2.00	2.49	1.68	2.52	2.80	4.25	0.00	-
YoY %	-19.68%	48.21%	-33.33%	-10.00%	-34.12%	0.00%	-	-
Horiz. %	47.06%	58.59%	39.53%	59.29%	65.88%	100.00%	-	-
NAPS	2.00	2.90	2.79	2.00	2.83	2.79	2.52	-3.77%
YoY %	-31.03%	3.94%	39.50%	-29.33%	1.43%	10.71%	-	-
Horiz. %	79.37%	115.08%	110.71%	79.37%	112.30%	110.71%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 433,825
RPS	145.98	151.68	138.54	147.57	153.51	152.27	148.08	-0.23%
YoY %	-3.76%	9.48%	-6.12%	-3.87%	0.81%	2.83%	-	-
Horiz. %	98.58%	102.43%	93.56%	99.66%	103.67%	102.83%	100.00%	-
EPS	-1.99	12.55	6.22	11.57	9.31	13.50	9.47	-
YoY %	-115.86%	101.77%	-46.24%	24.27%	-31.04%	42.56%	-	-
Horiz. %	-21.01%	132.52%	65.68%	122.18%	98.31%	142.56%	100.00%	-
DPS	1.98	2.47	1.67	2.27	2.53	3.84	0.00	-
YoY %	-19.84%	47.90%	-26.43%	-10.28%	-34.11%	0.00%	-	-
Horiz. %	51.56%	64.32%	43.49%	59.11%	65.89%	100.00%	-	-
NAPS	1.9839	2.8701	2.761	1.8026	2.5544	2.52	2.2784	-2.27%
YoY %	-30.88%	3.95%	53.17%	-29.43%	1.37%	10.60%	-	-
Horiz. %	87.07%	125.97%	121.18%	79.12%	112.11%	110.60%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	1.00	1.33	1.18	1.42	0.92	1.50	1.91	-
P/RPS	0.68	0.87	0.84	0.87	0.54	0.89	1.17	-8.63%
YoY %	-21.84%	3.57%	-3.45%	61.11%	-39.33%	-23.93%	-	-
Horiz. %	58.12%	74.36%	71.79%	74.36%	46.15%	76.07%	100.00%	-
P/EPS	-49.88	10.49	18.78	11.06	8.92	10.03	18.24	-
YoY %	-575.50%	-44.14%	69.80%	23.99%	-11.07%	-45.01%	-	-
Horiz. %	-273.46%	57.51%	102.96%	60.64%	48.90%	54.99%	100.00%	-
EY	-2.00	9.54	5.33	9.04	11.21	9.97	5.48	-
YoY %	-120.96%	78.99%	-41.04%	-19.36%	12.44%	81.93%	-	-
Horiz. %	-36.50%	174.09%	97.26%	164.96%	204.56%	181.93%	100.00%	-
DY	2.00	1.87	1.43	1.77	3.04	2.83	0.00	-
YoY %	6.95%	30.77%	-19.21%	-41.78%	7.42%	0.00%	-	-
Horiz. %	70.67%	66.08%	50.53%	62.54%	107.42%	100.00%	-	-
P/NAPS	0.50	0.46	0.42	0.71	0.33	0.54	0.76	-6.73%
YoY %	8.70%	9.52%	-40.85%	115.15%	-38.89%	-28.95%	-	-
Horiz. %	65.79%	60.53%	55.26%	93.42%	43.42%	71.05%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	30/05/17	26/05/16	27/05/15	27/05/14	29/05/13	28/05/12	31/05/11	-
Price	0.935	1.13	1.02	1.43	1.16	1.26	1.85	-
P/RPS	0.64	0.74	0.73	0.87	0.68	0.75	1.13	-9.03%
YoY %	-13.51%	1.37%	-16.09%	27.94%	-9.33%	-33.63%	-	-
Horiz. %	56.64%	65.49%	64.60%	76.99%	60.18%	66.37%	100.00%	-
P/EPS	-46.64	8.91	16.23	11.13	11.25	8.43	17.67	-
YoY %	-623.46%	-45.10%	45.82%	-1.07%	33.45%	-52.29%	-	-
Horiz. %	-263.95%	50.42%	91.85%	62.99%	63.67%	47.71%	100.00%	-
EY	-2.14	11.22	6.16	8.98	8.89	11.86	5.66	-
YoY %	-119.07%	82.14%	-31.40%	1.01%	-25.04%	109.54%	-	-
Horiz. %	-37.81%	198.23%	108.83%	158.66%	157.07%	209.54%	100.00%	-
DY	2.14	2.20	1.65	1.76	2.41	3.37	0.00	-
YoY %	-2.73%	33.33%	-6.25%	-26.97%	-28.49%	0.00%	-	-
Horiz. %	63.50%	65.28%	48.96%	52.23%	71.51%	100.00%	-	-
P/NAPS	0.47	0.39	0.37	0.72	0.41	0.45	0.73	-7.06%
YoY %	20.51%	5.41%	-48.61%	75.61%	-8.89%	-38.36%	-	-
Horiz. %	64.38%	53.42%	50.68%	98.63%	56.16%	61.64%	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