[WTK] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 31.02%
YoY- 164.68%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 732,929 686,144 655,682 698,397 712,776 733,670 712,412 1.90%
PBT 72,839 78,295 71,974 72,069 55,262 37,834 27,406 91.75%
Tax -7,439 -9,551 -9,940 -12,323 -9,827 -7,152 5,035 -
NP 65,400 68,744 62,034 59,746 45,435 30,682 32,441 59.51%
-
NP to SH 64,993 68,259 61,680 59,699 45,565 31,046 32,896 57.38%
-
Tax Rate 10.21% 12.20% 13.81% 17.10% 17.78% 18.90% -18.37% -
Total Cost 667,529 617,400 593,648 638,651 667,341 702,988 679,971 -1.22%
-
Net Worth 1,212,998 868,893 1,120,556 1,118,054 1,096,676 1,083,925 1,069,280 8.76%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 18,463 18,463 - - - - 13,040 26.06%
Div Payout % 28.41% 27.05% - - - - 39.64% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,212,998 868,893 1,120,556 1,118,054 1,096,676 1,083,925 1,069,280 8.76%
NOSH 434,766 434,446 434,324 435,040 435,188 435,311 434,666 0.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 8.92% 10.02% 9.46% 8.55% 6.37% 4.18% 4.55% -
ROE 5.36% 7.86% 5.50% 5.34% 4.15% 2.86% 3.08% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 168.58 157.94 150.97 160.54 163.79 168.54 163.90 1.89%
EPS 14.95 15.71 14.20 13.72 10.47 7.13 7.57 57.34%
DPS 4.25 4.25 0.00 0.00 0.00 0.00 3.00 26.11%
NAPS 2.79 2.00 2.58 2.57 2.52 2.49 2.46 8.74%
Adjusted Per Share Value based on latest NOSH - 435,040
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 152.27 142.55 136.22 145.09 148.08 152.42 148.00 1.91%
EPS 13.50 14.18 12.81 12.40 9.47 6.45 6.83 57.43%
DPS 3.84 3.84 0.00 0.00 0.00 0.00 2.71 26.12%
NAPS 2.52 1.8051 2.328 2.3228 2.2784 2.2519 2.2214 8.76%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.50 1.24 1.16 1.89 1.91 1.26 1.07 -
P/RPS 0.89 0.79 0.77 1.18 1.17 0.75 0.65 23.28%
P/EPS 10.03 7.89 8.17 13.77 18.24 17.67 14.14 -20.44%
EY 9.97 12.67 12.24 7.26 5.48 5.66 7.07 25.72%
DY 2.83 3.43 0.00 0.00 0.00 0.00 2.80 0.71%
P/NAPS 0.54 0.62 0.45 0.74 0.76 0.51 0.43 16.38%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 29/02/12 29/11/11 25/08/11 31/05/11 28/02/11 29/11/10 -
Price 1.26 1.39 1.29 1.34 1.85 1.25 1.15 -
P/RPS 0.75 0.88 0.85 0.83 1.13 0.74 0.70 4.70%
P/EPS 8.43 8.85 9.08 9.76 17.67 17.53 15.20 -32.47%
EY 11.86 11.30 11.01 10.24 5.66 5.71 6.58 48.05%
DY 3.37 3.06 0.00 0.00 0.00 0.00 2.61 18.55%
P/NAPS 0.45 0.70 0.50 0.52 0.73 0.50 0.47 -2.85%

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