[WTK] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 39.86%
YoY- 48.67%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 199,314 170,184 203,553 210,619 142,119 176,638 156,768 17.30%
PBT 21,102 11,251 11,025 20,007 15,238 26,569 16,481 17.85%
Tax -3,663 -2,665 -1,600 112 -756 -5,195 -3,712 -0.87%
NP 17,439 8,586 9,425 20,119 14,482 21,374 12,769 23.02%
-
NP to SH 17,239 8,516 9,304 20,097 14,369 21,223 12,570 23.36%
-
Tax Rate 17.36% 23.69% 14.51% -0.56% 4.96% 19.55% 22.52% -
Total Cost 181,875 161,598 194,128 190,500 127,637 155,264 143,999 16.79%
-
Net Worth 1,211,506 1,220,916 1,212,998 868,893 1,120,556 1,118,054 1,096,676 6.84%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 18,463 - - - -
Div Payout % - - - 91.87% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,211,506 1,220,916 1,212,998 868,893 1,120,556 1,118,054 1,096,676 6.84%
NOSH 434,231 434,489 434,766 434,446 434,324 435,040 435,188 -0.14%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.75% 5.05% 4.63% 9.55% 10.19% 12.10% 8.15% -
ROE 1.42% 0.70% 0.77% 2.31% 1.28% 1.90% 1.15% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 45.90 39.17 46.82 48.48 32.72 40.60 36.02 17.48%
EPS 3.97 1.96 2.14 4.62 3.31 4.88 2.89 23.50%
DPS 0.00 0.00 0.00 4.25 0.00 0.00 0.00 -
NAPS 2.79 2.81 2.79 2.00 2.58 2.57 2.52 7.00%
Adjusted Per Share Value based on latest NOSH - 434,446
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 41.41 35.36 42.29 43.76 29.53 36.70 32.57 17.30%
EPS 3.58 1.77 1.93 4.18 2.99 4.41 2.61 23.38%
DPS 0.00 0.00 0.00 3.84 0.00 0.00 0.00 -
NAPS 2.5169 2.5365 2.52 1.8051 2.328 2.3228 2.2784 6.84%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.04 1.24 1.50 1.24 1.16 1.89 1.91 -
P/RPS 2.27 3.17 3.20 2.56 3.55 4.65 5.30 -43.09%
P/EPS 26.20 63.27 70.09 26.81 35.06 38.74 66.13 -45.96%
EY 3.82 1.58 1.43 3.73 2.85 2.58 1.51 85.34%
DY 0.00 0.00 0.00 3.43 0.00 0.00 0.00 -
P/NAPS 0.37 0.44 0.54 0.62 0.45 0.74 0.76 -38.03%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 28/05/12 29/02/12 29/11/11 25/08/11 31/05/11 -
Price 0.91 1.15 1.26 1.39 1.29 1.34 1.85 -
P/RPS 1.98 2.94 2.69 2.87 3.94 3.30 5.14 -46.96%
P/EPS 22.92 58.67 58.88 30.05 38.99 27.47 64.05 -49.50%
EY 4.36 1.70 1.70 3.33 2.56 3.64 1.56 98.04%
DY 0.00 0.00 0.00 3.06 0.00 0.00 0.00 -
P/NAPS 0.33 0.41 0.45 0.70 0.50 0.52 0.73 -41.01%

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