[WTK] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 102.43%
YoY- 19.97%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 184,078 173,779 195,624 199,314 170,184 203,553 210,619 -8.59%
PBT 14,962 12,702 11,090 21,102 11,251 11,025 20,007 -17.62%
Tax -3,140 -3,044 -1,761 -3,663 -2,665 -1,600 112 -
NP 11,822 9,658 9,329 17,439 8,586 9,425 20,119 -29.86%
-
NP to SH 11,668 9,428 9,611 17,239 8,516 9,304 20,097 -30.42%
-
Tax Rate 20.99% 23.96% 15.88% 17.36% 23.69% 14.51% -0.56% -
Total Cost 172,256 164,121 186,295 181,875 161,598 194,128 190,500 -6.49%
-
Net Worth 1,240,538 1,229,550 868,760 1,211,506 1,220,916 1,212,998 868,893 26.82%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 12,162 - - - 18,463 -
Div Payout % - - 126.55% - - - 91.87% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,240,538 1,229,550 868,760 1,211,506 1,220,916 1,212,998 868,893 26.82%
NOSH 433,754 434,470 434,380 434,231 434,489 434,766 434,446 -0.10%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.42% 5.56% 4.77% 8.75% 5.05% 4.63% 9.55% -
ROE 0.94% 0.77% 1.11% 1.42% 0.70% 0.77% 2.31% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 42.44 40.00 45.04 45.90 39.17 46.82 48.48 -8.49%
EPS 2.69 2.17 2.21 3.97 1.96 2.14 4.62 -30.29%
DPS 0.00 0.00 2.80 0.00 0.00 0.00 4.25 -
NAPS 2.86 2.83 2.00 2.79 2.81 2.79 2.00 26.95%
Adjusted Per Share Value based on latest NOSH - 434,231
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 38.24 36.10 40.64 41.41 35.36 42.29 43.76 -8.60%
EPS 2.42 1.96 2.00 3.58 1.77 1.93 4.18 -30.55%
DPS 0.00 0.00 2.53 0.00 0.00 0.00 3.84 -
NAPS 2.5772 2.5544 1.8049 2.5169 2.5365 2.52 1.8051 26.82%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.12 0.92 0.98 1.04 1.24 1.50 1.24 -
P/RPS 2.64 2.30 2.18 2.27 3.17 3.20 2.56 2.07%
P/EPS 41.64 42.40 44.29 26.20 63.27 70.09 26.81 34.15%
EY 2.40 2.36 2.26 3.82 1.58 1.43 3.73 -25.48%
DY 0.00 0.00 2.86 0.00 0.00 0.00 3.43 -
P/NAPS 0.39 0.33 0.49 0.37 0.44 0.54 0.62 -26.60%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 29/05/13 27/02/13 29/11/12 29/08/12 28/05/12 29/02/12 -
Price 1.22 1.16 0.895 0.91 1.15 1.26 1.39 -
P/RPS 2.87 2.90 1.99 1.98 2.94 2.69 2.87 0.00%
P/EPS 45.35 53.46 40.45 22.92 58.67 58.88 30.05 31.60%
EY 2.20 1.87 2.47 4.36 1.70 1.70 3.33 -24.16%
DY 0.00 0.00 3.13 0.00 0.00 0.00 3.06 -
P/NAPS 0.43 0.41 0.45 0.33 0.41 0.45 0.70 -27.75%

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