[WTK] QoQ Cumulative 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- 241.01%
YoY- 208.95%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 333,406 156,768 733,670 553,513 368,679 177,662 554,560 -28.83%
PBT 43,050 16,481 37,834 24,148 8,815 -947 -3,686 -
Tax -8,907 -3,712 -7,152 -6,875 -3,736 -1,037 2,364 -
NP 34,143 12,769 30,682 17,273 5,079 -1,984 -1,322 -
-
NP to SH 33,793 12,570 31,046 17,528 5,140 -1,949 -720 -
-
Tax Rate 20.69% 22.52% 18.90% 28.47% 42.38% - - -
Total Cost 299,263 143,999 702,988 536,240 363,600 179,646 555,882 -33.89%
-
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 3.03% 1.15% 2.87% 1.64% 0.49% -0.18% -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 76.73 36.02 168.86 127.26 84.64 41.02 126.84 -28.53%
EPS 7.77 2.89 7.14 4.03 1.18 -0.45 -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 69.27 32.57 152.42 114.99 76.59 36.91 115.21 -28.82%
EPS 7.02 2.61 6.45 3.64 1.07 -0.40 -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 2.46 5.30 0.75 0.84 1.34 3.32 0.84 105.09%
P/EPS 24.30 66.13 17.63 26.55 95.76 -302.22 -649.76 -
EY 4.11 1.51 5.67 3.77 1.04 -0.33 -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 1.75 5.14 0.74 0.90 1.28 2.78 0.92 53.70%
P/EPS 17.23 64.05 17.49 28.54 91.53 -253.33 -710.49 -
EY 5.80 1.56 5.72 3.50 1.09 -0.39 -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