[WTK] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -982.78%
YoY- 84.54%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 733,670 738,017 737,358 710,648 554,560 527,548 489,844 30.81%
PBT 37,834 32,197 17,630 -3,788 -3,686 -9,258 -30,786 -
Tax -7,152 -9,166 -7,472 -4,148 2,364 -12,728 -5,990 12.51%
NP 30,682 23,030 10,158 -7,936 -1,322 -21,986 -36,776 -
-
NP to SH 31,046 23,370 10,280 -7,796 -720 -21,450 -36,270 -
-
Tax Rate 18.90% 28.47% 42.38% - - - - -
Total Cost 702,988 714,986 727,200 718,584 555,882 549,534 526,620 21.17%
-
Net Worth 1,081,868 1,069,947 1,058,491 1,056,791 1,071,194 1,047,894 1,048,089 2.13%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 13,116 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,081,868 1,069,947 1,058,491 1,056,791 1,071,194 1,047,894 1,048,089 2.13%
NOSH 434,485 434,937 435,593 433,111 437,222 434,810 434,892 -0.06%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.18% 3.12% 1.38% -1.12% -0.24% -4.17% -7.51% -
ROE 2.87% 2.18% 0.97% -0.74% -0.07% -2.05% -3.46% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 168.86 169.68 169.28 164.08 126.84 121.33 112.64 30.88%
EPS 7.14 5.37 2.36 -1.80 -0.17 -4.93 -8.34 -
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.49 2.46 2.43 2.44 2.45 2.41 2.41 2.19%
Adjusted Per Share Value based on latest NOSH - 433,111
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 152.42 153.32 153.19 147.64 115.21 109.60 101.77 30.80%
EPS 6.45 4.86 2.14 -1.62 -0.15 -4.46 -7.54 -
DPS 0.00 0.00 0.00 0.00 2.73 0.00 0.00 -
NAPS 2.2476 2.2228 2.199 2.1955 2.2254 2.177 2.1774 2.13%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.26 1.07 1.13 1.36 1.07 1.13 1.17 -
P/RPS 0.75 0.63 0.67 0.83 0.84 0.93 1.04 -19.53%
P/EPS 17.63 19.91 47.88 -75.56 -649.76 -22.91 -14.03 -
EY 5.67 5.02 2.09 -1.32 -0.15 -4.37 -7.13 -
DY 0.00 0.00 0.00 0.00 2.80 0.00 0.00 -
P/NAPS 0.51 0.43 0.47 0.56 0.44 0.47 0.49 2.69%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 26/08/10 31/05/10 25/02/10 26/11/09 27/08/09 -
Price 1.25 1.15 1.08 1.14 1.17 1.18 1.17 -
P/RPS 0.74 0.68 0.64 0.69 0.92 0.97 1.04 -20.24%
P/EPS 17.49 21.40 45.76 -63.33 -710.49 -23.92 -14.03 -
EY 5.72 4.67 2.19 -1.58 -0.14 -4.18 -7.13 -
DY 0.00 0.00 0.00 0.00 2.56 0.00 0.00 -
P/NAPS 0.50 0.47 0.44 0.47 0.48 0.49 0.49 1.35%

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