[WTK] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -44.08%
YoY- -77.82%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 812,230 831,781 754,709 690,097 686,285 702,598 730,590 7.28%
PBT 60,268 57,720 43,440 38,505 70,308 130,531 169,264 -49.60%
Tax -12,424 -8,125 -6,382 -5,330 -10,924 -24,373 -30,023 -44.31%
NP 47,844 49,595 37,058 33,175 59,384 106,158 139,241 -50.78%
-
NP to SH 48,123 49,740 37,175 33,197 59,365 106,351 139,399 -50.63%
-
Tax Rate 20.61% 14.08% 14.69% 13.84% 15.54% 18.67% 17.74% -
Total Cost 764,386 782,186 717,651 656,922 626,901 596,440 591,349 18.56%
-
Net Worth 865,633 1,073,765 1,048,735 1,028,514 871,736 1,034,522 1,021,354 -10.39%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 12,984 - - 5,106 5,106 19,735 34,366 -47.58%
Div Payout % 26.98% - - 15.38% 8.60% 18.56% 24.65% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 865,633 1,073,765 1,048,735 1,028,514 871,736 1,034,522 1,021,354 -10.39%
NOSH 432,816 434,722 435,159 433,972 435,868 434,673 170,225 85.76%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.89% 5.96% 4.91% 4.81% 8.65% 15.11% 19.06% -
ROE 5.56% 4.63% 3.54% 3.23% 6.81% 10.28% 13.65% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 187.66 191.34 173.43 159.02 157.45 161.64 429.19 -42.24%
EPS 11.12 11.44 8.54 7.65 13.62 24.47 81.89 -73.42%
DPS 3.00 0.00 0.00 1.18 1.17 4.54 20.19 -71.78%
NAPS 2.00 2.47 2.41 2.37 2.00 2.38 6.00 -51.76%
Adjusted Per Share Value based on latest NOSH - 433,972
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 168.74 172.80 156.79 143.37 142.58 145.97 151.78 7.28%
EPS 10.00 10.33 7.72 6.90 12.33 22.09 28.96 -50.62%
DPS 2.70 0.00 0.00 1.06 1.06 4.10 7.14 -47.55%
NAPS 1.7984 2.2308 2.1788 2.1368 1.811 2.1492 2.1219 -10.39%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.73 1.60 2.19 2.04 2.45 2.46 4.35 -
P/RPS 0.39 0.84 1.26 1.28 1.56 1.52 1.01 -46.82%
P/EPS 6.57 13.98 25.64 26.67 17.99 10.05 5.31 15.17%
EY 15.23 7.15 3.90 3.75 5.56 9.95 18.83 -13.13%
DY 4.11 0.00 0.00 0.58 0.48 1.85 4.64 -7.73%
P/NAPS 0.37 0.65 0.91 0.86 1.23 1.03 0.72 -35.71%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 27/11/08 27/08/08 30/05/08 28/02/08 29/11/07 30/08/07 -
Price 0.73 1.05 1.82 2.44 2.20 2.31 2.20 -
P/RPS 0.39 0.55 1.05 1.53 1.40 1.43 0.51 -16.30%
P/EPS 6.57 9.18 21.30 31.90 16.15 9.44 2.69 80.87%
EY 15.23 10.90 4.69 3.14 6.19 10.59 37.22 -44.73%
DY 4.11 0.00 0.00 0.48 0.53 1.97 9.18 -41.33%
P/NAPS 0.37 0.43 0.76 1.03 1.10 0.97 0.37 0.00%

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