[WTK] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 650.76%
YoY- 52893.1%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 184,834 191,017 177,662 158,899 150,739 133,075 111,847 39.73%
PBT 15,333 9,762 -947 3,258 8,449 -3,371 -12,022 -
Tax -3,139 -2,699 -1,037 11,910 -6,551 -2,237 -758 157.65%
NP 12,194 7,063 -1,984 15,168 1,898 -5,608 -12,780 -
-
NP to SH 12,388 7,089 -1,949 15,368 2,047 -5,527 -12,608 -
-
Tax Rate 20.47% 27.65% - -365.56% 77.54% - - -
Total Cost 172,640 183,954 179,646 143,731 148,841 138,683 124,627 24.24%
-
Net Worth 1,069,280 1,056,826 1,056,791 1,064,984 1,049,631 1,048,824 1,060,811 0.53%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 13,040 - - - -
Div Payout % - - - 84.86% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,069,280 1,056,826 1,056,791 1,064,984 1,049,631 1,048,824 1,060,811 0.53%
NOSH 434,666 434,907 433,111 434,687 435,531 435,196 434,758 -0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.60% 3.70% -1.12% 9.55% 1.26% -4.21% -11.43% -
ROE 1.16% 0.67% -0.18% 1.44% 0.20% -0.53% -1.19% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 42.52 43.92 41.02 36.55 34.61 30.58 25.73 39.73%
EPS 2.85 1.63 -0.45 3.53 0.47 -1.27 -2.90 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.46 2.43 2.44 2.45 2.41 2.41 2.44 0.54%
Adjusted Per Share Value based on latest NOSH - 434,687
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 38.40 39.68 36.91 33.01 31.32 27.65 23.24 39.72%
EPS 2.57 1.47 -0.40 3.19 0.43 -1.15 -2.62 -
DPS 0.00 0.00 0.00 2.71 0.00 0.00 0.00 -
NAPS 2.2214 2.1956 2.1955 2.2125 2.1806 2.1789 2.2038 0.53%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.07 1.13 1.36 1.07 1.13 1.17 0.76 -
P/RPS 2.52 2.57 3.32 2.93 3.26 3.83 2.95 -9.96%
P/EPS 37.54 69.33 -302.22 30.27 240.43 -92.13 -26.21 -
EY 2.66 1.44 -0.33 3.30 0.42 -1.09 -3.82 -
DY 0.00 0.00 0.00 2.80 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.56 0.44 0.47 0.49 0.31 24.35%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 31/05/10 25/02/10 26/11/09 27/08/09 28/05/09 -
Price 1.15 1.08 1.14 1.17 1.18 1.17 1.10 -
P/RPS 2.70 2.46 2.78 3.20 3.41 3.83 4.28 -26.42%
P/EPS 40.35 66.26 -253.33 33.09 251.06 -92.13 -37.93 -
EY 2.48 1.51 -0.39 3.02 0.40 -1.09 -2.64 -
DY 0.00 0.00 0.00 2.56 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.47 0.48 0.49 0.49 0.45 2.93%

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