[WTK] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -32.78%
YoY- -2.56%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 554,560 572,604 665,894 758,933 812,230 831,781 754,709 -18.52%
PBT -3,686 -6,836 17,042 43,902 60,268 57,720 43,440 -
Tax 2,364 -9,674 -9,619 -11,922 -12,424 -8,125 -6,382 -
NP -1,322 -16,510 7,423 31,980 47,844 49,595 37,058 -
-
NP to SH -720 -16,059 7,760 32,347 48,123 49,740 37,175 -
-
Tax Rate - - 56.44% 27.16% 20.61% 14.08% 14.69% -
Total Cost 555,882 589,114 658,471 726,953 764,386 782,186 717,651 -15.61%
-
Net Worth 1,064,984 1,049,631 1,048,824 1,060,811 865,633 1,073,765 1,048,735 1.02%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 13,040 12,984 12,984 12,984 12,984 - - -
Div Payout % 0.00% 0.00% 167.33% 40.14% 26.98% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,064,984 1,049,631 1,048,824 1,060,811 865,633 1,073,765 1,048,735 1.02%
NOSH 434,687 435,531 435,196 434,758 432,816 434,722 435,159 -0.07%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -0.24% -2.88% 1.11% 4.21% 5.89% 5.96% 4.91% -
ROE -0.07% -1.53% 0.74% 3.05% 5.56% 4.63% 3.54% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 127.58 131.47 153.01 174.56 187.66 191.34 173.43 -18.46%
EPS -0.17 -3.69 1.78 7.44 11.12 11.44 8.54 -
DPS 3.00 3.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 2.45 2.41 2.41 2.44 2.00 2.47 2.41 1.10%
Adjusted Per Share Value based on latest NOSH - 434,758
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 115.21 118.96 138.34 157.67 168.74 172.80 156.79 -18.52%
EPS -0.15 -3.34 1.61 6.72 10.00 10.33 7.72 -
DPS 2.71 2.70 2.70 2.70 2.70 0.00 0.00 -
NAPS 2.2125 2.1806 2.1789 2.2038 1.7984 2.2308 2.1788 1.02%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.07 1.13 1.17 0.76 0.73 1.60 2.19 -
P/RPS 0.84 0.86 0.76 0.44 0.39 0.84 1.26 -23.62%
P/EPS -645.99 -30.65 65.62 10.21 6.57 13.98 25.64 -
EY -0.15 -3.26 1.52 9.79 15.23 7.15 3.90 -
DY 2.80 2.65 2.56 3.95 4.11 0.00 0.00 -
P/NAPS 0.44 0.47 0.49 0.31 0.37 0.65 0.91 -38.31%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 28/05/09 27/02/09 27/11/08 27/08/08 -
Price 1.17 1.18 1.17 1.10 0.73 1.05 1.82 -
P/RPS 0.92 0.90 0.76 0.63 0.39 0.55 1.05 -8.41%
P/EPS -706.37 -32.00 65.62 14.78 6.57 9.18 21.30 -
EY -0.14 -3.12 1.52 6.76 15.23 10.90 4.69 -
DY 2.56 2.54 2.56 2.73 4.11 0.00 0.00 -
P/NAPS 0.48 0.49 0.49 0.45 0.37 0.43 0.76 -26.32%

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