[WWTKH] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[WWTKH] WAWASAN TKH HOLDINGS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -1.79%
YoY- 10.8%
Quarter Report
Latest QR
Upcoming QR
WWTKH's Result
WWTKH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 53,897 55,956 62,336 70,340 73,090 69,980 69,200 -15.30%
PBT -13,236 -16,292 -17,428 -15,131 -14,889 -13,772 -13,200 0.18%
Tax 292 292 296 345 362 398 512 -31.15%
NP -12,944 -16,000 -17,132 -14,786 -14,526 -13,374 -12,688 1.33%
-
NP to SH -12,944 -16,000 -17,132 -14,786 -14,526 -13,374 -12,688 1.33%
-
Tax Rate - - - - - - - -
Total Cost 66,841 71,956 79,468 85,126 87,617 83,354 81,888 -12.62%
-
Net Worth 13,546 15,146 17,845 20,608 23,392 25,700 24,972 -33.41%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 13,546 15,146 17,845 20,608 23,392 25,700 24,972 -33.41%
NOSH 451,534 449,438 446,145 415,490 403,321 381,306 312,156 27.81%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -24.02% -28.59% -27.48% -21.02% -19.87% -19.11% -18.34% -
ROE -95.56% -105.64% -96.00% -71.75% -62.10% -52.04% -50.81% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.94 12.45 13.97 16.93 18.12 18.35 22.17 -33.73%
EPS -2.87 -3.56 -3.84 -3.56 -3.60 -3.50 -4.04 -20.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.0337 0.04 0.0496 0.058 0.0674 0.08 -47.90%
Adjusted Per Share Value based on latest NOSH - 448,620
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.33 11.77 13.11 14.79 15.37 14.72 14.55 -15.32%
EPS -2.72 -3.36 -3.60 -3.11 -3.05 -2.81 -2.67 1.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0285 0.0318 0.0375 0.0433 0.0492 0.054 0.0525 -33.37%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.08 0.09 0.12 0.07 0.075 0.10 0.10 -
P/RPS 0.67 0.72 0.86 0.41 0.41 0.54 0.45 30.29%
P/EPS -2.79 -2.53 -3.13 -1.97 -2.08 -2.85 -2.46 8.72%
EY -35.83 -39.56 -32.00 -50.84 -48.02 -35.07 -40.65 -8.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.67 3.00 1.41 1.29 1.48 1.25 65.62%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 05/11/12 16/08/12 07/05/12 28/02/12 23/11/11 22/08/11 26/05/11 -
Price 0.09 0.08 0.10 0.09 0.12 0.08 0.10 -
P/RPS 0.75 0.64 0.72 0.53 0.66 0.44 0.45 40.44%
P/EPS -3.14 -2.25 -2.60 -2.53 -3.33 -2.28 -2.46 17.61%
EY -31.85 -44.50 -38.40 -39.54 -30.01 -43.84 -40.65 -14.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 2.37 2.50 1.81 2.07 1.19 1.25 78.97%

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