[WTK] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 5.49%
YoY- -10.58%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 752,795 738,901 768,675 783,670 726,475 732,929 686,144 6.38%
PBT 59,856 56,145 54,468 63,385 57,521 72,839 78,295 -16.40%
Tax -11,608 -11,133 -9,689 -7,816 -4,909 -7,439 -9,551 13.90%
NP 48,248 45,012 44,779 55,569 52,612 65,400 68,744 -21.04%
-
NP to SH 47,946 44,794 44,670 55,156 52,286 64,993 68,259 -20.99%
-
Tax Rate 19.39% 19.83% 17.79% 12.33% 8.53% 10.21% 12.20% -
Total Cost 704,547 693,889 723,896 728,101 673,863 667,529 617,400 9.21%
-
Net Worth 1,240,538 1,229,550 868,760 1,211,506 1,220,916 1,212,998 868,893 26.82%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 12,162 12,162 12,162 18,463 18,463 18,463 18,463 -24.31%
Div Payout % 25.37% 27.15% 27.23% 33.48% 35.31% 28.41% 27.05% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,240,538 1,229,550 868,760 1,211,506 1,220,916 1,212,998 868,893 26.82%
NOSH 433,754 434,470 434,380 434,231 434,489 434,766 434,446 -0.10%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.41% 6.09% 5.83% 7.09% 7.24% 8.92% 10.02% -
ROE 3.86% 3.64% 5.14% 4.55% 4.28% 5.36% 7.86% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 173.55 170.07 176.96 180.47 167.20 168.58 157.94 6.49%
EPS 11.05 10.31 10.28 12.70 12.03 14.95 15.71 -20.92%
DPS 2.80 2.80 2.80 4.25 4.25 4.25 4.25 -24.30%
NAPS 2.86 2.83 2.00 2.79 2.81 2.79 2.00 26.95%
Adjusted Per Share Value based on latest NOSH - 434,231
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 156.39 153.51 159.69 162.81 150.93 152.27 142.55 6.37%
EPS 9.96 9.31 9.28 11.46 10.86 13.50 14.18 -20.99%
DPS 2.53 2.53 2.53 3.84 3.84 3.84 3.84 -24.30%
NAPS 2.5772 2.5544 1.8049 2.5169 2.5365 2.52 1.8051 26.82%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.12 0.92 0.98 1.04 1.24 1.50 1.24 -
P/RPS 0.65 0.54 0.55 0.58 0.74 0.89 0.79 -12.20%
P/EPS 10.13 8.92 9.53 8.19 10.30 10.03 7.89 18.14%
EY 9.87 11.21 10.49 12.21 9.70 9.97 12.67 -15.34%
DY 2.50 3.04 2.86 4.09 3.43 2.83 3.43 -19.02%
P/NAPS 0.39 0.33 0.49 0.37 0.44 0.54 0.62 -26.60%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 29/05/13 27/02/13 29/11/12 29/08/12 28/05/12 29/02/12 -
Price 1.22 1.16 0.895 0.91 1.15 1.26 1.39 -
P/RPS 0.70 0.68 0.51 0.50 0.69 0.75 0.88 -14.16%
P/EPS 11.04 11.25 8.70 7.16 9.56 8.43 8.85 15.89%
EY 9.06 8.89 11.49 13.96 10.46 11.86 11.30 -13.70%
DY 2.30 2.41 3.13 4.67 3.70 3.37 3.06 -17.34%
P/NAPS 0.43 0.41 0.45 0.33 0.41 0.45 0.70 -27.75%

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