[WTK] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 45.85%
YoY- 304.84%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 698,397 712,776 733,670 712,412 678,317 620,375 554,560 16.66%
PBT 72,069 55,262 37,834 27,406 20,522 7,389 -3,686 -
Tax -12,323 -9,827 -7,152 5,035 1,623 2,085 2,364 -
NP 59,746 45,435 30,682 32,441 22,145 9,474 -1,322 -
-
NP to SH 59,699 45,565 31,046 32,896 22,555 9,939 -720 -
-
Tax Rate 17.10% 17.78% 18.90% -18.37% -7.91% -28.22% - -
Total Cost 638,651 667,341 702,988 679,971 656,172 610,901 555,882 9.72%
-
Net Worth 1,118,054 1,096,676 1,083,925 1,069,280 1,056,826 1,056,791 1,064,984 3.30%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - 13,040 13,040 13,040 13,040 -
Div Payout % - - - 39.64% 57.82% 131.21% 0.00% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,118,054 1,096,676 1,083,925 1,069,280 1,056,826 1,056,791 1,064,984 3.30%
NOSH 435,040 435,188 435,311 434,666 434,907 433,111 434,687 0.05%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.55% 6.37% 4.18% 4.55% 3.26% 1.53% -0.24% -
ROE 5.34% 4.15% 2.86% 3.08% 2.13% 0.94% -0.07% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 160.54 163.79 168.54 163.90 155.97 143.24 127.58 16.60%
EPS 13.72 10.47 7.13 7.57 5.19 2.29 -0.17 -
DPS 0.00 0.00 0.00 3.00 3.00 3.00 3.00 -
NAPS 2.57 2.52 2.49 2.46 2.43 2.44 2.45 3.24%
Adjusted Per Share Value based on latest NOSH - 434,666
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 145.09 148.08 152.42 148.00 140.92 128.88 115.21 16.66%
EPS 12.40 9.47 6.45 6.83 4.69 2.06 -0.15 -
DPS 0.00 0.00 0.00 2.71 2.71 2.71 2.71 -
NAPS 2.3228 2.2784 2.2519 2.2214 2.1956 2.1955 2.2125 3.30%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.89 1.91 1.26 1.07 1.13 1.36 1.07 -
P/RPS 1.18 1.17 0.75 0.65 0.72 0.95 0.84 25.50%
P/EPS 13.77 18.24 17.67 14.14 21.79 59.26 -645.99 -
EY 7.26 5.48 5.66 7.07 4.59 1.69 -0.15 -
DY 0.00 0.00 0.00 2.80 2.65 2.21 2.80 -
P/NAPS 0.74 0.76 0.51 0.43 0.47 0.56 0.44 41.55%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 31/05/11 28/02/11 29/11/10 26/08/10 31/05/10 25/02/10 -
Price 1.34 1.85 1.25 1.15 1.08 1.14 1.17 -
P/RPS 0.83 1.13 0.74 0.70 0.69 0.80 0.92 -6.65%
P/EPS 9.76 17.67 17.53 15.20 20.82 49.68 -706.37 -
EY 10.24 5.66 5.71 6.58 4.80 2.01 -0.14 -
DY 0.00 0.00 0.00 2.61 2.78 2.63 2.56 -
P/NAPS 0.52 0.73 0.50 0.47 0.44 0.47 0.48 5.49%

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