[WTK] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -4.23%
YoY- -47.27%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 695,116 768,675 764,068 747,474 814,212 686,144 634,033 6.31%
PBT 50,808 54,468 57,837 44,552 44,100 78,295 77,717 -24.65%
Tax -12,176 -9,689 -10,570 -8,530 -6,400 -9,551 -12,884 -3.69%
NP 38,632 44,779 47,266 36,022 37,700 68,744 64,833 -29.16%
-
NP to SH 37,712 44,670 46,745 35,640 37,216 68,259 64,216 -29.84%
-
Tax Rate 23.96% 17.79% 18.28% 19.15% 14.51% 12.20% 16.58% -
Total Cost 656,484 723,896 716,801 711,452 776,512 617,400 569,200 9.96%
-
Net Worth 1,229,550 1,220,729 1,212,077 1,221,321 1,212,998 1,191,204 1,121,952 6.28%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 12,163 - - - 18,476 - -
Div Payout % - 27.23% - - - 27.07% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,229,550 1,220,729 1,212,077 1,221,321 1,212,998 1,191,204 1,121,952 6.28%
NOSH 434,470 434,423 434,436 434,634 434,766 434,746 434,865 -0.06%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.56% 5.83% 6.19% 4.82% 4.63% 10.02% 10.23% -
ROE 3.07% 3.66% 3.86% 2.92% 3.07% 5.73% 5.72% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 159.99 176.94 175.88 171.98 187.28 157.83 145.80 6.38%
EPS 8.68 10.28 10.76 8.20 8.56 15.70 14.77 -29.81%
DPS 0.00 2.80 0.00 0.00 0.00 4.25 0.00 -
NAPS 2.83 2.81 2.79 2.81 2.79 2.74 2.58 6.35%
Adjusted Per Share Value based on latest NOSH - 434,489
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 144.41 159.69 158.74 155.29 169.15 142.55 131.72 6.31%
EPS 7.83 9.28 9.71 7.40 7.73 14.18 13.34 -29.87%
DPS 0.00 2.53 0.00 0.00 0.00 3.84 0.00 -
NAPS 2.5544 2.5361 2.5181 2.5373 2.52 2.4747 2.3309 6.28%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.92 0.98 1.04 1.24 1.50 1.24 1.16 -
P/RPS 0.58 0.55 0.59 0.72 0.80 0.79 0.80 -19.28%
P/EPS 10.60 9.53 9.67 15.12 17.52 7.90 7.86 22.04%
EY 9.43 10.49 10.35 6.61 5.71 12.66 12.73 -18.11%
DY 0.00 2.86 0.00 0.00 0.00 3.43 0.00 -
P/NAPS 0.33 0.35 0.37 0.44 0.54 0.45 0.45 -18.66%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 29/11/12 29/08/12 28/05/12 29/02/12 29/11/11 -
Price 1.16 0.895 0.91 1.15 1.26 1.39 1.29 -
P/RPS 0.73 0.51 0.52 0.67 0.67 0.88 0.88 -11.70%
P/EPS 13.36 8.70 8.46 14.02 14.72 8.85 8.74 32.66%
EY 7.48 11.49 11.82 7.13 6.79 11.30 11.45 -24.69%
DY 0.00 3.13 0.00 0.00 0.00 3.06 0.00 -
P/NAPS 0.41 0.32 0.33 0.41 0.45 0.51 0.50 -12.38%

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