[WTK] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 33.8%
YoY- -53.23%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 665,894 758,933 812,230 831,781 754,709 690,097 686,285 -1.99%
PBT 17,042 43,902 60,268 57,720 43,440 38,505 70,308 -61.15%
Tax -9,619 -11,922 -12,424 -8,125 -6,382 -5,330 -10,924 -8.13%
NP 7,423 31,980 47,844 49,595 37,058 33,175 59,384 -75.03%
-
NP to SH 7,760 32,347 48,123 49,740 37,175 33,197 59,365 -74.27%
-
Tax Rate 56.44% 27.16% 20.61% 14.08% 14.69% 13.84% 15.54% -
Total Cost 658,471 726,953 764,386 782,186 717,651 656,922 626,901 3.33%
-
Net Worth 1,048,824 1,060,811 865,633 1,073,765 1,048,735 1,028,514 871,736 13.13%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 12,984 12,984 12,984 - - 5,106 5,106 86.40%
Div Payout % 167.33% 40.14% 26.98% - - 15.38% 8.60% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,048,824 1,060,811 865,633 1,073,765 1,048,735 1,028,514 871,736 13.13%
NOSH 435,196 434,758 432,816 434,722 435,159 433,972 435,868 -0.10%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.11% 4.21% 5.89% 5.96% 4.91% 4.81% 8.65% -
ROE 0.74% 3.05% 5.56% 4.63% 3.54% 3.23% 6.81% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 153.01 174.56 187.66 191.34 173.43 159.02 157.45 -1.89%
EPS 1.78 7.44 11.12 11.44 8.54 7.65 13.62 -74.27%
DPS 3.00 3.00 3.00 0.00 0.00 1.18 1.17 87.44%
NAPS 2.41 2.44 2.00 2.47 2.41 2.37 2.00 13.25%
Adjusted Per Share Value based on latest NOSH - 434,722
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 138.34 157.67 168.74 172.80 156.79 143.37 142.58 -1.99%
EPS 1.61 6.72 10.00 10.33 7.72 6.90 12.33 -74.29%
DPS 2.70 2.70 2.70 0.00 0.00 1.06 1.06 86.61%
NAPS 2.1789 2.2038 1.7984 2.2308 2.1788 2.1368 1.811 13.13%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.17 0.76 0.73 1.60 2.19 2.04 2.45 -
P/RPS 0.76 0.44 0.39 0.84 1.26 1.28 1.56 -38.11%
P/EPS 65.62 10.21 6.57 13.98 25.64 26.67 17.99 137.14%
EY 1.52 9.79 15.23 7.15 3.90 3.75 5.56 -57.91%
DY 2.56 3.95 4.11 0.00 0.00 0.58 0.48 205.56%
P/NAPS 0.49 0.31 0.37 0.65 0.91 0.86 1.23 -45.88%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 27/02/09 27/11/08 27/08/08 30/05/08 28/02/08 -
Price 1.17 1.10 0.73 1.05 1.82 2.44 2.20 -
P/RPS 0.76 0.63 0.39 0.55 1.05 1.53 1.40 -33.47%
P/EPS 65.62 14.78 6.57 9.18 21.30 31.90 16.15 154.84%
EY 1.52 6.76 15.23 10.90 4.69 3.14 6.19 -60.82%
DY 2.56 2.73 4.11 0.00 0.00 0.48 0.53 186.01%
P/NAPS 0.49 0.45 0.37 0.43 0.76 1.03 1.10 -41.70%

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