[WTK] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -86.37%
YoY- -25.98%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 768,675 573,051 373,737 203,553 686,144 475,525 333,406 74.07%
PBT 54,468 43,378 22,276 11,025 78,295 58,288 43,050 16.89%
Tax -9,689 -7,928 -4,265 -1,600 -9,551 -9,663 -8,907 5.74%
NP 44,779 35,450 18,011 9,425 68,744 48,625 34,143 19.71%
-
NP to SH 44,670 35,059 17,820 9,304 68,259 48,162 33,793 20.34%
-
Tax Rate 17.79% 18.28% 19.15% 14.51% 12.20% 16.58% 20.69% -
Total Cost 723,896 537,601 355,726 194,128 617,400 426,900 299,263 79.71%
-
Net Worth 1,220,729 1,212,076 1,221,321 1,212,998 1,191,204 1,121,952 1,116,766 6.08%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 12,163 - - - 18,476 - - -
Div Payout % 27.23% - - - 27.07% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,220,729 1,212,076 1,221,321 1,212,998 1,191,204 1,121,952 1,116,766 6.08%
NOSH 434,423 434,436 434,634 434,766 434,746 434,865 434,539 -0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.83% 6.19% 4.82% 4.63% 10.02% 10.23% 10.24% -
ROE 3.66% 2.89% 1.46% 0.77% 5.73% 4.29% 3.03% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 176.94 131.91 85.99 46.82 157.83 109.35 76.73 74.10%
EPS 10.28 8.07 4.10 2.14 15.70 11.08 7.77 20.41%
DPS 2.80 0.00 0.00 0.00 4.25 0.00 0.00 -
NAPS 2.81 2.79 2.81 2.79 2.74 2.58 2.57 6.10%
Adjusted Per Share Value based on latest NOSH - 434,766
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 159.69 119.05 77.64 42.29 142.55 98.79 69.27 74.06%
EPS 9.28 7.28 3.70 1.93 14.18 10.01 7.02 20.34%
DPS 2.53 0.00 0.00 0.00 3.84 0.00 0.00 -
NAPS 2.5361 2.5181 2.5373 2.52 2.4747 2.3309 2.3201 6.08%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.98 1.04 1.24 1.50 1.24 1.16 1.89 -
P/RPS 0.55 0.79 1.44 3.20 0.79 1.06 2.46 -62.99%
P/EPS 9.53 12.89 30.24 70.09 7.90 10.47 24.30 -46.26%
EY 10.49 7.76 3.31 1.43 12.66 9.55 4.11 86.23%
DY 2.86 0.00 0.00 0.00 3.43 0.00 0.00 -
P/NAPS 0.35 0.37 0.44 0.54 0.45 0.45 0.74 -39.15%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 29/08/12 28/05/12 29/02/12 29/11/11 25/08/11 -
Price 0.895 0.91 1.15 1.26 1.39 1.29 1.34 -
P/RPS 0.51 0.69 1.34 2.69 0.88 1.18 1.75 -55.87%
P/EPS 8.70 11.28 28.05 58.88 8.85 11.65 17.23 -36.45%
EY 11.49 8.87 3.57 1.70 11.30 8.59 5.80 57.40%
DY 3.13 0.00 0.00 0.00 3.06 0.00 0.00 -
P/NAPS 0.32 0.33 0.41 0.45 0.51 0.50 0.52 -27.54%

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