[WTK] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 127.34%
YoY- 208.95%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 666,812 627,072 733,670 738,017 737,358 710,648 554,560 13.11%
PBT 86,100 65,924 37,834 32,197 17,630 -3,788 -3,686 -
Tax -17,814 -14,848 -7,152 -9,166 -7,472 -4,148 2,364 -
NP 68,286 51,076 30,682 23,030 10,158 -7,936 -1,322 -
-
NP to SH 67,586 50,280 31,046 23,370 10,280 -7,796 -720 -
-
Tax Rate 20.69% 22.52% 18.90% 28.47% 42.38% - - -
Total Cost 598,526 575,996 702,988 714,986 727,200 718,584 555,882 5.06%
-
Net Worth 1,116,766 1,096,676 1,081,868 1,069,947 1,058,491 1,056,791 1,071,194 2.82%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - 13,116 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,116,766 1,096,676 1,081,868 1,069,947 1,058,491 1,056,791 1,071,194 2.82%
NOSH 434,539 435,188 434,485 434,937 435,593 433,111 437,222 -0.41%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.24% 8.15% 4.18% 3.12% 1.38% -1.12% -0.24% -
ROE 6.05% 4.58% 2.87% 2.18% 0.97% -0.74% -0.07% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 153.45 144.09 168.86 169.68 169.28 164.08 126.84 13.57%
EPS 15.54 11.56 7.14 5.37 2.36 -1.80 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 2.57 2.52 2.49 2.46 2.43 2.44 2.45 3.24%
Adjusted Per Share Value based on latest NOSH - 434,666
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 138.53 130.28 152.42 153.32 153.19 147.64 115.21 13.11%
EPS 14.04 10.45 6.45 4.86 2.14 -1.62 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.73 -
NAPS 2.3201 2.2784 2.2476 2.2228 2.199 2.1955 2.2254 2.82%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.89 1.91 1.26 1.07 1.13 1.36 1.07 -
P/RPS 1.23 1.33 0.75 0.63 0.67 0.83 0.84 29.03%
P/EPS 12.15 16.53 17.63 19.91 47.88 -75.56 -649.76 -
EY 8.23 6.05 5.67 5.02 2.09 -1.32 -0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.80 -
P/NAPS 0.74 0.76 0.51 0.43 0.47 0.56 0.44 41.55%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 31/05/11 28/02/11 29/11/10 26/08/10 31/05/10 25/02/10 -
Price 1.34 1.85 1.25 1.15 1.08 1.14 1.17 -
P/RPS 0.87 1.28 0.74 0.68 0.64 0.69 0.92 -3.66%
P/EPS 8.62 16.01 17.49 21.40 45.76 -63.33 -710.49 -
EY 11.61 6.25 5.72 4.67 2.19 -1.58 -0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.56 -
P/NAPS 0.52 0.73 0.50 0.47 0.44 0.47 0.48 5.49%

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