[WTK] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 95.52%
YoY- -101.5%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 712,412 678,317 620,375 554,560 572,604 665,894 758,933 -4.12%
PBT 27,406 20,522 7,389 -3,686 -6,836 17,042 43,902 -26.93%
Tax 5,035 1,623 2,085 2,364 -9,674 -9,619 -11,922 -
NP 32,441 22,145 9,474 -1,322 -16,510 7,423 31,980 0.95%
-
NP to SH 32,896 22,555 9,939 -720 -16,059 7,760 32,347 1.12%
-
Tax Rate -18.37% -7.91% -28.22% - - 56.44% 27.16% -
Total Cost 679,971 656,172 610,901 555,882 589,114 658,471 726,953 -4.35%
-
Net Worth 1,069,280 1,056,826 1,056,791 1,064,984 1,049,631 1,048,824 1,060,811 0.53%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 13,040 13,040 13,040 13,040 12,984 12,984 12,984 0.28%
Div Payout % 39.64% 57.82% 131.21% 0.00% 0.00% 167.33% 40.14% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,069,280 1,056,826 1,056,791 1,064,984 1,049,631 1,048,824 1,060,811 0.53%
NOSH 434,666 434,907 433,111 434,687 435,531 435,196 434,758 -0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.55% 3.26% 1.53% -0.24% -2.88% 1.11% 4.21% -
ROE 3.08% 2.13% 0.94% -0.07% -1.53% 0.74% 3.05% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 163.90 155.97 143.24 127.58 131.47 153.01 174.56 -4.11%
EPS 7.57 5.19 2.29 -0.17 -3.69 1.78 7.44 1.16%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 2.46 2.43 2.44 2.45 2.41 2.41 2.44 0.54%
Adjusted Per Share Value based on latest NOSH - 434,687
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 148.00 140.92 128.88 115.21 118.96 138.34 157.67 -4.12%
EPS 6.83 4.69 2.06 -0.15 -3.34 1.61 6.72 1.08%
DPS 2.71 2.71 2.71 2.71 2.70 2.70 2.70 0.24%
NAPS 2.2214 2.1956 2.1955 2.2125 2.1806 2.1789 2.2038 0.53%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.07 1.13 1.36 1.07 1.13 1.17 0.76 -
P/RPS 0.65 0.72 0.95 0.84 0.86 0.76 0.44 29.67%
P/EPS 14.14 21.79 59.26 -645.99 -30.65 65.62 10.21 24.22%
EY 7.07 4.59 1.69 -0.15 -3.26 1.52 9.79 -19.49%
DY 2.80 2.65 2.21 2.80 2.65 2.56 3.95 -20.48%
P/NAPS 0.43 0.47 0.56 0.44 0.47 0.49 0.31 24.35%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 31/05/10 25/02/10 26/11/09 27/08/09 28/05/09 -
Price 1.15 1.08 1.14 1.17 1.18 1.17 1.10 -
P/RPS 0.70 0.69 0.80 0.92 0.90 0.76 0.63 7.26%
P/EPS 15.20 20.82 49.68 -706.37 -32.00 65.62 14.78 1.88%
EY 6.58 4.80 2.01 -0.14 -3.12 1.52 6.76 -1.78%
DY 2.61 2.78 2.63 2.56 2.54 2.56 2.73 -2.94%
P/NAPS 0.47 0.44 0.47 0.48 0.49 0.49 0.45 2.93%

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