[WTK] YoY Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 157,855 125,489 101,847 78,100 131,500 213,174 198,353 -3.73% YoY % 25.79% 23.21% 30.41% -40.61% -38.31% 7.47% - Horiz. % 79.58% 63.27% 51.35% 39.37% 66.30% 107.47% 100.00%
PBT 7,136 65 2,869 -133,225 -16,975 6,562 -15,717 - YoY % 10,878.46% -97.73% 102.15% -684.83% -358.69% 141.75% - Horiz. % -45.40% -0.41% -18.25% 847.65% 108.00% -41.75% 100.00%
Tax 1,061 -776 -250 -319 -689 -624 -1,978 - YoY % 236.73% -210.40% 21.63% 53.70% -10.42% 68.45% - Horiz. % -53.64% 39.23% 12.64% 16.13% 34.83% 31.55% 100.00%
NP 8,197 -711 2,619 -133,544 -17,664 5,938 -17,695 - YoY % 1,252.88% -127.15% 101.96% -656.02% -397.47% 133.56% - Horiz. % -46.32% 4.02% -14.80% 754.70% 99.82% -33.56% 100.00%
NP to SH 7,474 -1,054 3,111 -133,658 -17,207 6,661 -17,207 - YoY % 809.11% -133.88% 102.33% -676.77% -358.32% 138.71% - Horiz. % -43.44% 6.13% -18.08% 776.77% 100.00% -38.71% 100.00%
Tax Rate -14.87 % 1,193.85 % 8.71 % - % - % 9.51 % - % - YoY % -101.25% 13,606.66% 0.00% 0.00% 0.00% 0.00% - Horiz. % -156.36% 12,553.63% 91.59% 0.00% 0.00% 100.00% -
Total Cost 149,658 126,200 99,228 211,644 149,164 207,236 216,048 -5.93% YoY % 18.59% 27.18% -53.12% 41.89% -28.02% -4.08% - Horiz. % 69.27% 58.41% 45.93% 97.96% 69.04% 95.92% 100.00%
Net Worth 795,781 819,523 802,803 811,979 1,059,992 1,031,343 1,332,152 -8.23% YoY % -2.90% 2.08% -1.13% -23.40% 2.78% -22.58% - Horiz. % 59.74% 61.52% 60.26% 60.95% 79.57% 77.42% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 795,781 819,523 802,803 811,979 1,059,992 1,031,343 1,332,152 -8.23% YoY % -2.90% 2.08% -1.13% -23.40% 2.78% -22.58% - Horiz. % 59.74% 61.52% 60.26% 60.95% 79.57% 77.42% 100.00%
NOSH 468,107 468,299 469,476 474,842 477,474 477,474 477,474 -0.33% YoY % -0.04% -0.25% -1.13% -0.55% 0.00% 0.00% - Horiz. % 98.04% 98.08% 98.32% 99.45% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 5.19 % -0.57 % 2.57 % -170.99 % -13.43 % 2.79 % -8.92 % - YoY % 1,010.53% -122.18% 101.50% -1,173.19% -581.36% 131.28% - Horiz. % -58.18% 6.39% -28.81% 1,916.93% 150.56% -31.28% 100.00%
ROE 0.94 % -0.13 % 0.39 % -16.46 % -1.62 % 0.65 % -1.29 % - YoY % 823.08% -133.33% 102.37% -916.05% -349.23% 150.39% - Horiz. % -72.87% 10.08% -30.23% 1,275.97% 125.58% -50.39% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 33.72 26.80 21.69 16.45 27.54 44.65 41.54 -3.41% YoY % 25.82% 23.56% 31.85% -40.27% -38.32% 7.49% - Horiz. % 81.17% 64.52% 52.21% 39.60% 66.30% 107.49% 100.00%
EPS 1.60 -0.23 0.66 -28.15 -3.60 1.40 -3.60 - YoY % 795.65% -134.85% 102.34% -681.94% -357.14% 138.89% - Horiz. % -44.44% 6.39% -18.33% 781.94% 100.00% -38.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.7000 1.7500 1.7100 1.7100 2.2200 2.1600 2.7900 -7.92% YoY % -2.86% 2.34% 0.00% -22.97% 2.78% -22.58% - Horiz. % 60.93% 62.72% 61.29% 61.29% 79.57% 77.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 481,344 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 32.79 26.07 21.16 16.23 27.32 44.29 41.21 -3.74% YoY % 25.78% 23.20% 30.38% -40.59% -38.32% 7.47% - Horiz. % 79.57% 63.26% 51.35% 39.38% 66.29% 107.47% 100.00%
EPS 1.55 -0.22 0.65 -27.77 -3.57 1.38 -3.57 - YoY % 804.55% -133.85% 102.34% -677.87% -358.70% 138.66% - Horiz. % -43.42% 6.16% -18.21% 777.87% 100.00% -38.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.6532 1.7026 1.6678 1.6869 2.2021 2.1426 2.7676 -8.23% YoY % -2.90% 2.09% -1.13% -23.40% 2.78% -22.58% - Horiz. % 59.73% 61.52% 60.26% 60.95% 79.57% 77.42% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.4700 0.4900 0.4500 0.4500 0.4550 0.5550 0.7650 -
P/RPS 1.39 1.83 2.07 2.74 1.65 1.24 1.84 -4.56% YoY % -24.04% -11.59% -24.45% 66.06% 33.06% -32.61% - Horiz. % 75.54% 99.46% 112.50% 148.91% 89.67% 67.39% 100.00%
P/EPS 29.44 -217.71 67.91 -1.60 -12.63 39.78 -21.23 - YoY % 113.52% -420.59% 4,344.38% 87.33% -131.75% 287.38% - Horiz. % -138.67% 1,025.48% -319.88% 7.54% 59.49% -187.38% 100.00%
EY 3.40 -0.46 1.47 -62.55 -7.92 2.51 -4.71 - YoY % 839.13% -131.29% 102.35% -689.77% -415.54% 153.29% - Horiz. % -72.19% 9.77% -31.21% 1,328.03% 168.15% -53.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.28 0.28 0.26 0.26 0.20 0.26 0.27 0.61% YoY % 0.00% 7.69% 0.00% 30.00% -23.08% -3.70% - Horiz. % 103.70% 103.70% 96.30% 96.30% 74.07% 96.30% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date - 29/11/22 24/11/21 24/11/20 29/11/19 30/11/18 30/11/17 -
Price 0.4600 0.4950 0.4850 0.4700 0.5350 0.4750 0.7650 -
P/RPS 1.36 1.85 2.24 2.86 1.94 1.06 1.84 -4.91% YoY % -26.49% -17.41% -21.68% 47.42% 83.02% -42.39% - Horiz. % 73.91% 100.54% 121.74% 155.43% 105.43% 57.61% 100.00%
P/EPS 28.81 -219.93 73.19 -1.67 -14.85 34.05 -21.23 - YoY % 113.10% -400.49% 4,482.63% 88.75% -143.61% 260.39% - Horiz. % -135.70% 1,035.94% -344.75% 7.87% 69.95% -160.39% 100.00%
EY 3.47 -0.45 1.37 -59.89 -6.74 2.94 -4.71 - YoY % 871.11% -132.85% 102.29% -788.58% -329.25% 162.42% - Horiz. % -73.67% 9.55% -29.09% 1,271.55% 143.10% -62.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.27 0.28 0.28 0.27 0.24 0.22 0.27 - YoY % -3.57% 0.00% 3.70% 12.50% 9.09% -18.52% - Horiz. % 100.00% 103.70% 103.70% 100.00% 88.89% 81.48% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Financial Results 3Q 2022.pdf 
