[WTK] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 96.64%
YoY- -101.5%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 738,017 737,358 710,648 554,560 527,548 489,844 447,388 39.56%
PBT 32,197 17,630 -3,788 -3,686 -9,258 -30,786 -48,088 -
Tax -9,166 -7,472 -4,148 2,364 -12,728 -5,990 -3,032 108.93%
NP 23,030 10,158 -7,936 -1,322 -21,986 -36,776 -51,120 -
-
NP to SH 23,370 10,280 -7,796 -720 -21,450 -36,270 -50,432 -
-
Tax Rate 28.47% 42.38% - - - - - -
Total Cost 714,986 727,200 718,584 555,882 549,534 526,620 498,508 27.15%
-
Net Worth 1,069,947 1,058,491 1,056,791 1,071,194 1,047,894 1,048,089 1,060,811 0.57%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 13,116 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,069,947 1,058,491 1,056,791 1,071,194 1,047,894 1,048,089 1,060,811 0.57%
NOSH 434,937 435,593 433,111 437,222 434,810 434,892 434,758 0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.12% 1.38% -1.12% -0.24% -4.17% -7.51% -11.43% -
ROE 2.18% 0.97% -0.74% -0.07% -2.05% -3.46% -4.75% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 169.68 169.28 164.08 126.84 121.33 112.64 102.90 39.53%
EPS 5.37 2.36 -1.80 -0.17 -4.93 -8.34 -11.60 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.46 2.43 2.44 2.45 2.41 2.41 2.44 0.54%
Adjusted Per Share Value based on latest NOSH - 434,687
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 153.32 153.19 147.64 115.21 109.60 101.77 92.95 39.56%
EPS 4.86 2.14 -1.62 -0.15 -4.46 -7.54 -10.48 -
DPS 0.00 0.00 0.00 2.73 0.00 0.00 0.00 -
NAPS 2.2228 2.199 2.1955 2.2254 2.177 2.1774 2.2038 0.57%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.07 1.13 1.36 1.07 1.13 1.17 0.76 -
P/RPS 0.63 0.67 0.83 0.84 0.93 1.04 0.74 -10.16%
P/EPS 19.91 47.88 -75.56 -649.76 -22.91 -14.03 -6.55 -
EY 5.02 2.09 -1.32 -0.15 -4.37 -7.13 -15.26 -
DY 0.00 0.00 0.00 2.80 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.56 0.44 0.47 0.49 0.31 24.35%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 31/05/10 25/02/10 26/11/09 27/08/09 28/05/09 -
Price 1.15 1.08 1.14 1.17 1.18 1.17 1.10 -
P/RPS 0.68 0.64 0.69 0.92 0.97 1.04 1.07 -26.06%
P/EPS 21.40 45.76 -63.33 -710.49 -23.92 -14.03 -9.48 -
EY 4.67 2.19 -1.58 -0.14 -4.18 -7.13 -10.55 -
DY 0.00 0.00 0.00 2.56 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.47 0.48 0.49 0.49 0.45 2.93%

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