[WTK] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -59.51%
YoY- 744.95%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 686,144 475,525 333,406 156,768 733,670 553,513 368,679 51.13%
PBT 78,295 58,288 43,050 16,481 37,834 24,148 8,815 327.18%
Tax -9,551 -9,663 -8,907 -3,712 -7,152 -6,875 -3,736 86.64%
NP 68,744 48,625 34,143 12,769 30,682 17,273 5,079 465.25%
-
NP to SH 68,259 48,162 33,793 12,570 31,046 17,528 5,140 458.15%
-
Tax Rate 12.20% 16.58% 20.69% 22.52% 18.90% 28.47% 42.38% -
Total Cost 617,400 426,900 299,263 143,999 702,988 536,240 363,600 42.19%
-
Net Worth 1,191,204 1,121,952 1,116,766 1,096,676 1,081,868 1,069,947 1,058,491 8.16%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 18,476 - - - - - - -
Div Payout % 27.07% - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,191,204 1,121,952 1,116,766 1,096,676 1,081,868 1,069,947 1,058,491 8.16%
NOSH 434,746 434,865 434,539 435,188 434,485 434,937 435,593 -0.12%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.02% 10.23% 10.24% 8.15% 4.18% 3.12% 1.38% -
ROE 5.73% 4.29% 3.03% 1.15% 2.87% 1.64% 0.49% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 157.83 109.35 76.73 36.02 168.86 127.26 84.64 51.32%
EPS 15.70 11.08 7.77 2.89 7.14 4.03 1.18 458.85%
DPS 4.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.58 2.57 2.52 2.49 2.46 2.43 8.30%
Adjusted Per Share Value based on latest NOSH - 435,188
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 142.55 98.79 69.27 32.57 152.42 114.99 76.59 51.13%
EPS 14.18 10.01 7.02 2.61 6.45 3.64 1.07 457.37%
DPS 3.84 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4747 2.3309 2.3201 2.2784 2.2476 2.2228 2.199 8.16%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.24 1.16 1.89 1.91 1.26 1.07 1.13 -
P/RPS 0.79 1.06 2.46 5.30 0.75 0.84 1.34 -29.62%
P/EPS 7.90 10.47 24.30 66.13 17.63 26.55 95.76 -80.96%
EY 12.66 9.55 4.11 1.51 5.67 3.77 1.04 426.77%
DY 3.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.74 0.76 0.51 0.43 0.47 -2.84%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 29/11/11 25/08/11 31/05/11 28/02/11 29/11/10 26/08/10 -
Price 1.39 1.29 1.34 1.85 1.25 1.15 1.08 -
P/RPS 0.88 1.18 1.75 5.14 0.74 0.90 1.28 -22.05%
P/EPS 8.85 11.65 17.23 64.05 17.49 28.54 91.53 -78.84%
EY 11.30 8.59 5.80 1.56 5.72 3.50 1.09 373.42%
DY 3.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.52 0.73 0.50 0.47 0.44 10.31%

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