[WTK] QoQ Cumulative 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- 42.52%
YoY- 174.77%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 373,737 203,553 686,144 475,525 333,406 156,768 733,670 -36.24%
PBT 22,276 11,025 78,295 58,288 43,050 16,481 37,834 -29.77%
Tax -4,265 -1,600 -9,551 -9,663 -8,907 -3,712 -7,152 -29.17%
NP 18,011 9,425 68,744 48,625 34,143 12,769 30,682 -29.91%
-
NP to SH 17,820 9,304 68,259 48,162 33,793 12,570 31,046 -30.95%
-
Tax Rate 19.15% 14.51% 12.20% 16.58% 20.69% 22.52% 18.90% -
Total Cost 355,726 194,128 617,400 426,900 299,263 143,999 702,988 -36.52%
-
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 1.46% 0.77% 5.73% 4.29% 3.03% 1.15% 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 85.99 46.82 157.83 109.35 76.73 36.02 168.86 -36.25%
EPS 4.10 2.14 15.70 11.08 7.77 2.89 7.14 -30.93%
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 77.64 42.29 142.55 98.79 69.27 32.57 152.42 -36.24%
EPS 3.70 1.93 14.18 10.01 7.02 2.61 6.45 -30.98%
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 1.44 3.20 0.79 1.06 2.46 5.30 0.75 54.53%
P/EPS 30.24 70.09 7.90 10.47 24.30 66.13 17.63 43.33%
EY 3.31 1.43 12.66 9.55 4.11 1.51 5.67 -30.17%
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 1.34 2.69 0.88 1.18 1.75 5.14 0.74 48.61%
P/EPS 28.05 58.88 8.85 11.65 17.23 64.05 17.49 37.05%
EY 3.57 1.70 11.30 8.59 5.80 1.56 5.72 -26.98%
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