[WTK] QoQ 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- 74.75%
YoY- 505.18%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 176,638 156,768 180,157 184,834 191,017 177,662 158,899 7.33%
PBT 26,569 16,481 13,686 15,333 9,762 -947 3,258 306.71%
Tax -5,195 -3,712 -277 -3,139 -2,699 -1,037 11,910 -
NP 21,374 12,769 13,409 12,194 7,063 -1,984 15,168 25.77%
-
NP to SH 21,223 12,570 13,518 12,388 7,089 -1,949 15,368 24.08%
-
Tax Rate 19.55% 22.52% 2.02% 20.47% 27.65% - -365.56% -
Total Cost 155,264 143,999 166,748 172,640 183,954 179,646 143,731 5.29%
-
Net Worth 1,118,054 1,096,676 1,083,925 1,069,280 1,056,826 1,056,791 1,064,984 3.30%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - 13,040 -
Div Payout % - - - - - - 84.86% -
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 1,118,054 1,096,676 1,083,925 1,069,280 1,056,826 1,056,791 1,064,984 3.30%
NOSH 435,040 435,188 435,311 434,666 434,907 433,111 434,687 0.05%
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 12.10% 8.15% 7.44% 6.60% 3.70% -1.12% 9.55% -
ROE 1.90% 1.15% 1.25% 1.16% 0.67% -0.18% 1.44% -
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 40.60 36.02 41.39 42.52 43.92 41.02 36.55 7.27%
EPS 4.88 2.89 3.11 2.85 1.63 -0.45 3.53 24.17%
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 36.70 32.57 37.43 38.40 39.68 36.91 33.01 7.34%
EPS 4.41 2.61 2.81 2.57 1.47 -0.40 3.19 24.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.71 -
NAPS 2.3228 2.2784 2.2519 2.2214 2.1956 2.1955 2.2125 3.30%
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 4.65 5.30 3.04 2.52 2.57 3.32 2.93 36.17%
P/EPS 38.74 66.13 40.57 37.54 69.33 -302.22 30.27 17.93%
EY 2.58 1.51 2.46 2.66 1.44 -0.33 3.30 -15.17%
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 3.30 5.14 3.02 2.70 2.46 2.78 3.20 2.07%
P/EPS 27.47 64.05 40.25 40.35 66.26 -253.33 33.09 -11.70%
EY 3.64 1.56 2.48 2.48 1.51 -0.39 3.02 13.29%
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