[WTK] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -4.99%
YoY- 174.77%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 747,474 814,212 686,144 634,033 666,812 627,072 733,670 1.25%
PBT 44,552 44,100 78,295 77,717 86,100 65,924 37,834 11.52%
Tax -8,530 -6,400 -9,551 -12,884 -17,814 -14,848 -7,152 12.47%
NP 36,022 37,700 68,744 64,833 68,286 51,076 30,682 11.30%
-
NP to SH 35,640 37,216 68,259 64,216 67,586 50,280 31,046 9.64%
-
Tax Rate 19.15% 14.51% 12.20% 16.58% 20.69% 22.52% 18.90% -
Total Cost 711,452 776,512 617,400 569,200 598,526 575,996 702,988 0.80%
-
Net Worth 1,221,321 1,212,998 1,191,204 1,121,952 1,116,766 1,096,676 1,081,868 8.42%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 18,476 - - - - -
Div Payout % - - 27.07% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,221,321 1,212,998 1,191,204 1,121,952 1,116,766 1,096,676 1,081,868 8.42%
NOSH 434,634 434,766 434,746 434,865 434,539 435,188 434,485 0.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.82% 4.63% 10.02% 10.23% 10.24% 8.15% 4.18% -
ROE 2.92% 3.07% 5.73% 5.72% 6.05% 4.58% 2.87% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 171.98 187.28 157.83 145.80 153.45 144.09 168.86 1.22%
EPS 8.20 8.56 15.70 14.77 15.54 11.56 7.14 9.67%
DPS 0.00 0.00 4.25 0.00 0.00 0.00 0.00 -
NAPS 2.81 2.79 2.74 2.58 2.57 2.52 2.49 8.40%
Adjusted Per Share Value based on latest NOSH - 434,324
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 155.29 169.15 142.55 131.72 138.53 130.28 152.42 1.25%
EPS 7.40 7.73 14.18 13.34 14.04 10.45 6.45 9.60%
DPS 0.00 0.00 3.84 0.00 0.00 0.00 0.00 -
NAPS 2.5373 2.52 2.4747 2.3309 2.3201 2.2784 2.2476 8.42%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.24 1.50 1.24 1.16 1.89 1.91 1.26 -
P/RPS 0.72 0.80 0.79 0.80 1.23 1.33 0.75 -2.68%
P/EPS 15.12 17.52 7.90 7.86 12.15 16.53 17.63 -9.74%
EY 6.61 5.71 12.66 12.73 8.23 6.05 5.67 10.77%
DY 0.00 0.00 3.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.54 0.45 0.45 0.74 0.76 0.51 -9.38%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 28/05/12 29/02/12 29/11/11 25/08/11 31/05/11 28/02/11 -
Price 1.15 1.26 1.39 1.29 1.34 1.85 1.25 -
P/RPS 0.67 0.67 0.88 0.88 0.87 1.28 0.74 -6.41%
P/EPS 14.02 14.72 8.85 8.74 8.62 16.01 17.49 -13.71%
EY 7.13 6.79 11.30 11.45 11.61 6.25 5.72 15.83%
DY 0.00 0.00 3.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.51 0.50 0.52 0.73 0.50 -12.40%

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