[WTK] YoY TTM Result on 31-Mar-2015 [#1]

Stock

[WTK] WTK HOLDINGS BHD

Announcement Date

27-May-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Mar-2015 [#1]

Profit Trend

QoQ- -25.03%

YoY- -46.27%

Quarter Report

WTK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
TTM Result
Revenue	779,302	702,650	730,122	666,836	710,334	738,901	732,929	1.02%
YoY %	10.91%	-3.76%	9.49%	-6.12%	-3.87%	0.81%	-	-
Horiz. %	106.33%	95.87%	99.62%	90.98%	96.92%	100.81%	100.00%	-
PBT	44,080	32,425	75,090	38,930	61,530	56,145	72,839	-8.02%
YoY %	35.94%	-56.82%	92.88%	-36.73%	9.59%	-22.92%	-	-
Horiz. %	60.52%	44.52%	103.09%	53.45%	84.47%	77.08%	100.00%	-
Tax	-169,882	-43,911	-15,894	-9,669	-5,697	-11,133	-7,439	68.39%
YoY %	-286.88%	-176.27%	-64.38%	-69.72%	48.83%	-49.66%	-	-
Horiz. %	2,283.67%	590.28%	213.66%	129.98%	76.58%	149.66%	100.00%	-
NP	-125,802	-11,486	59,196	29,261	55,833	45,012	65,400	-
YoY %	-995.26%	-119.40%	102.30%	-47.59%	24.04%	-31.17%	-	-
Horiz. %	-192.36%	-17.56%	90.51%	44.74%	85.37%	68.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-124,244	-9,572	60,420	29,935	55,715	44,794	64,993	-
YoY %	-1,197.99%	-115.84%	101.84%	-46.27%	24.38%	-31.08%	-	-
Horiz. %	-191.17%	-14.73%	92.96%	46.06%	85.72%	68.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	385.39%	135.42%	21.17%	24.84%	9.26%	19.83%	10.21%	-
YoY %	184.59%	539.68%	-14.77%	168.25%	-53.30%	94.22%	-	-
Horiz. %	3,774.63%	1,326.35%	207.35%	243.29%	90.70%	194.22%	100.00%	-
Total Cost	905,104	714,136	670,926	637,575	654,501	693,889	667,529	5.20%
YoY %	26.74%	6.44%	5.23%	-2.59%	-5.68%	3.95%	-	-
Horiz. %	135.59%	106.98%	100.51%	95.51%	98.05%	103.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,026,569	954,948	1,381,515	1,328,986	867,650	1,229,550	1,212,998	-2.74%
YoY %	7.50%	-30.88%	3.95%	53.17%	-29.43%	1.36%	-	-
Horiz. %	84.63%	78.73%	113.89%	109.56%	71.53%	101.36%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	4,774	9,549	11,893	8,017	10,932	12,162	18,463	-20.17%
YoY %	-50.01%	-19.71%	48.35%	-26.66%	-10.11%	-34.13%	-	-
Horiz. %	25.86%	51.72%	64.42%	43.42%	59.21%	65.87%	100.00%	-
Div Payout %	0.00%	0.00%	19.69%	26.78%	19.62%	27.15%	28.41%	-
YoY %	0.00%	0.00%	-26.47%	36.49%	-27.73%	-4.44%	-	-
Horiz. %	0.00%	0.00%	69.31%	94.26%	69.06%	95.56%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	1,026,569	954,948	1,381,515	1,328,986	867,650	1,229,550	1,212,998	-2.74%
YoY %	7.50%	-30.88%	3.95%	53.17%	-29.43%	1.36%	-	-
Horiz. %	84.63%	78.73%	113.89%	109.56%	71.53%	101.36%	100.00%	-
NOSH	481,344	477,474	481,344	481,344	433,825	434,470	434,766	1.70%
YoY %	0.81%	-0.80%	0.00%	10.95%	-0.15%	-0.07%	-	-
Horiz. %	110.71%	109.82%	110.71%	110.71%	99.78%	99.93%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	-16.14%	-1.63%	8.11%	4.39%	7.86%	6.09%	8.92%	-
YoY %	-890.18%	-120.10%	84.74%	-44.15%	29.06%	-31.73%	-	-
Horiz. %	-180.94%	-18.27%	90.92%	49.22%	88.12%	68.27%	100.00%	-
ROE	-12.10%	-1.00%	4.37%	2.25%	6.42%	3.64%	5.36%	-
YoY %	-1,110.00%	-122.88%	94.22%	-64.95%	76.37%	-32.09%	-	-
Horiz. %	-225.75%	-18.66%	81.53%	41.98%	119.78%	67.91%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	163.21	147.16	153.26	139.99	163.74	170.07	168.58	-0.53%
YoY %	10.91%	-3.98%	9.48%	-14.50%	-3.72%	0.88%	-	-
Horiz. %	96.81%	87.29%	90.91%	83.04%	97.13%	100.88%	100.00%	-
EPS	-26.02	-2.00	12.68	6.28	12.84	10.31	14.95	-
YoY %	-1,201.00%	-115.77%	101.91%	-51.09%	24.54%	-31.04%	-	-
Horiz. %	-174.05%	-13.38%	84.82%	42.01%	85.89%	68.96%	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	2.15	2.00	2.90	2.79	2.00	2.83	2.79	-4.24%
YoY %	7.50%	-31.03%	3.94%	39.50%	-29.33%	1.43%	-	-
Horiz. %	77.06%	71.68%	103.94%	100.00%	71.68%	101.43%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 481,344
RPS	161.90	145.98	151.68	138.54	147.57	153.51	152.27	1.02%
YoY %	10.91%	-3.76%	9.48%	-6.12%	-3.87%	0.81%	-	-
Horiz. %	106.32%	95.87%	99.61%	90.98%	96.91%	100.81%	100.00%	-
EPS	-25.81	-1.99	12.55	6.22	11.57	9.31	13.50	-
YoY %	-1,196.98%	-115.86%	101.77%	-46.24%	24.27%	-31.04%	-	-
Horiz. %	-191.19%	-14.74%	92.96%	46.07%	85.70%	68.96%	100.00%	-
DPS	0.99	1.98	2.47	1.67	2.27	2.53	3.84	-20.21%
YoY %	-50.00%	-19.84%	47.90%	-26.43%	-10.28%	-34.11%	-	-
Horiz. %	25.78%	51.56%	64.32%	43.49%	59.11%	65.89%	100.00%	-
NAPS	2.1327	1.9839	2.8701	2.761	1.8026	2.5544	2.52	-2.74%
YoY %	7.50%	-30.88%	3.95%	53.17%	-29.43%	1.37%	-	-
Horiz. %	84.63%	78.73%	113.89%	109.56%	71.53%	101.37%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	0.67	1.00	1.33	1.18	1.42	0.92	1.50	-
P/RPS	0.41	0.68	0.87	0.84	0.87	0.54	0.89	-12.11%
YoY %	-39.71%	-21.84%	3.57%	-3.45%	61.11%	-39.33%	-	-
Horiz. %	46.07%	76.40%	97.75%	94.38%	97.75%	60.67%	100.00%	-
P/EPS	-2.57	-49.88	10.49	18.78	11.06	8.92	10.03	-
YoY %	94.85%	-575.50%	-44.14%	69.80%	23.99%	-11.07%	-	-
Horiz. %	-25.62%	-497.31%	104.59%	187.24%	110.27%	88.93%	100.00%	-
EY	-38.84	-2.00	9.54	5.33	9.04	11.21	9.97	-
YoY %	-1,842.00%	-120.96%	78.99%	-41.04%	-19.36%	12.44%	-	-
Horiz. %	-389.57%	-20.06%	95.69%	53.46%	90.67%	112.44%	100.00%	-
DY	1.49	2.00	1.87	1.43	1.77	3.04	2.83	-10.13%
YoY %	-25.50%	6.95%	30.77%	-19.21%	-41.78%	7.42%	-	-
Horiz. %	52.65%	70.67%	66.08%	50.53%	62.54%	107.42%	100.00%	-
P/NAPS	0.31	0.50	0.46	0.42	0.71	0.33	0.54	-8.83%
YoY %	-38.00%	8.70%	9.52%	-40.85%	115.15%	-38.89%	-	-
Horiz. %	57.41%	92.59%	85.19%	77.78%	131.48%	61.11%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	25/05/18	30/05/17	26/05/16	27/05/15	27/05/14	29/05/13	28/05/12	-
Price	0.70	0.935	1.13	1.02	1.43	1.16	1.26	-
P/RPS	0.43	0.64	0.74	0.73	0.87	0.68	0.75	-8.85%
YoY %	-32.81%	-13.51%	1.37%	-16.09%	27.94%	-9.33%	-	-
Horiz. %	57.33%	85.33%	98.67%	97.33%	116.00%	90.67%	100.00%	-
P/EPS	-2.69	-46.64	8.91	16.23	11.13	11.25	8.43	-
YoY %	94.23%	-623.46%	-45.10%	45.82%	-1.07%	33.45%	-	-
Horiz. %	-31.91%	-553.26%	105.69%	192.53%	132.03%	133.45%	100.00%	-
EY	-37.17	-2.14	11.22	6.16	8.98	8.89	11.86	-
YoY %	-1,636.92%	-119.07%	82.14%	-31.40%	1.01%	-25.04%	-	-
Horiz. %	-313.41%	-18.04%	94.60%	51.94%	75.72%	74.96%	100.00%	-
DY	1.43	2.14	2.20	1.65	1.76	2.41	3.37	-13.30%
YoY %	-33.18%	-2.73%	33.33%	-6.25%	-26.97%	-28.49%	-	-
Horiz. %	42.43%	63.50%	65.28%	48.96%	52.23%	71.51%	100.00%	-
P/NAPS	0.33	0.47	0.39	0.37	0.72	0.41	0.45	-5.03%
YoY %	-29.79%	20.51%	5.41%	-48.61%	75.61%	-8.89%	-	-
Horiz. %	73.33%	104.44%	86.67%	82.22%	160.00%	91.11%	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