[WTK] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -44.25%
YoY- -52.18%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 159,182 184,078 173,779 195,624 199,314 170,184 203,553 -15.10%
PBT 18,083 14,962 12,702 11,090 21,102 11,251 11,025 39.03%
Tax -4,020 -3,140 -3,044 -1,761 -3,663 -2,665 -1,600 84.71%
NP 14,063 11,822 9,658 9,329 17,439 8,586 9,425 30.54%
-
NP to SH 13,940 11,668 9,428 9,611 17,239 8,516 9,304 30.90%
-
Tax Rate 22.23% 20.99% 23.96% 15.88% 17.36% 23.69% 14.51% -
Total Cost 145,119 172,256 164,121 186,295 181,875 161,598 194,128 -17.61%
-
Net Worth 1,246,348 1,240,538 1,229,550 868,760 1,211,506 1,220,916 1,212,998 1.82%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 12,162 - - - -
Div Payout % - - - 126.55% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,246,348 1,240,538 1,229,550 868,760 1,211,506 1,220,916 1,212,998 1.82%
NOSH 434,267 433,754 434,470 434,380 434,231 434,489 434,766 -0.07%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.83% 6.42% 5.56% 4.77% 8.75% 5.05% 4.63% -
ROE 1.12% 0.94% 0.77% 1.11% 1.42% 0.70% 0.77% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 36.66 42.44 40.00 45.04 45.90 39.17 46.82 -15.03%
EPS 3.21 2.69 2.17 2.21 3.97 1.96 2.14 31.00%
DPS 0.00 0.00 0.00 2.80 0.00 0.00 0.00 -
NAPS 2.87 2.86 2.83 2.00 2.79 2.81 2.79 1.90%
Adjusted Per Share Value based on latest NOSH - 434,380
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 33.07 38.24 36.10 40.64 41.41 35.36 42.29 -15.10%
EPS 2.90 2.42 1.96 2.00 3.58 1.77 1.93 31.15%
DPS 0.00 0.00 0.00 2.53 0.00 0.00 0.00 -
NAPS 2.5893 2.5772 2.5544 1.8049 2.5169 2.5365 2.52 1.82%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.29 1.12 0.92 0.98 1.04 1.24 1.50 -
P/RPS 3.52 2.64 2.30 2.18 2.27 3.17 3.20 6.55%
P/EPS 40.19 41.64 42.40 44.29 26.20 63.27 70.09 -30.95%
EY 2.49 2.40 2.36 2.26 3.82 1.58 1.43 44.68%
DY 0.00 0.00 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 0.45 0.39 0.33 0.49 0.37 0.44 0.54 -11.43%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 29/05/13 27/02/13 29/11/12 29/08/12 28/05/12 -
Price 1.29 1.22 1.16 0.895 0.91 1.15 1.26 -
P/RPS 3.52 2.87 2.90 1.99 1.98 2.94 2.69 19.61%
P/EPS 40.19 45.35 53.46 40.45 22.92 58.67 58.88 -22.45%
EY 2.49 2.20 1.87 2.47 4.36 1.70 1.70 28.94%
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.41 0.45 0.33 0.41 0.45 0.00%

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