[WTK] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 46.77%
YoY- 358.45%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 686,144 655,682 698,397 712,776 733,670 712,412 678,317 0.76%
PBT 78,295 71,974 72,069 55,262 37,834 27,406 20,522 143.56%
Tax -9,551 -9,940 -12,323 -9,827 -7,152 5,035 1,623 -
NP 68,744 62,034 59,746 45,435 30,682 32,441 22,145 112.36%
-
NP to SH 68,259 61,680 59,699 45,565 31,046 32,896 22,555 108.80%
-
Tax Rate 12.20% 13.81% 17.10% 17.78% 18.90% -18.37% -7.91% -
Total Cost 617,400 593,648 638,651 667,341 702,988 679,971 656,172 -3.96%
-
Net Worth 868,893 1,120,556 1,118,054 1,096,676 1,083,925 1,069,280 1,056,826 -12.20%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 18,463 - - - - 13,040 13,040 26.01%
Div Payout % 27.05% - - - - 39.64% 57.82% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 868,893 1,120,556 1,118,054 1,096,676 1,083,925 1,069,280 1,056,826 -12.20%
NOSH 434,446 434,324 435,040 435,188 435,311 434,666 434,907 -0.07%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.02% 9.46% 8.55% 6.37% 4.18% 4.55% 3.26% -
ROE 7.86% 5.50% 5.34% 4.15% 2.86% 3.08% 2.13% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 157.94 150.97 160.54 163.79 168.54 163.90 155.97 0.83%
EPS 15.71 14.20 13.72 10.47 7.13 7.57 5.19 108.83%
DPS 4.25 0.00 0.00 0.00 0.00 3.00 3.00 26.05%
NAPS 2.00 2.58 2.57 2.52 2.49 2.46 2.43 -12.14%
Adjusted Per Share Value based on latest NOSH - 435,188
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 142.55 136.22 145.09 148.08 152.42 148.00 140.92 0.76%
EPS 14.18 12.81 12.40 9.47 6.45 6.83 4.69 108.67%
DPS 3.84 0.00 0.00 0.00 0.00 2.71 2.71 26.07%
NAPS 1.8051 2.328 2.3228 2.2784 2.2519 2.2214 2.1956 -12.20%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.24 1.16 1.89 1.91 1.26 1.07 1.13 -
P/RPS 0.79 0.77 1.18 1.17 0.75 0.65 0.72 6.36%
P/EPS 7.89 8.17 13.77 18.24 17.67 14.14 21.79 -49.10%
EY 12.67 12.24 7.26 5.48 5.66 7.07 4.59 96.41%
DY 3.43 0.00 0.00 0.00 0.00 2.80 2.65 18.71%
P/NAPS 0.62 0.45 0.74 0.76 0.51 0.43 0.47 20.22%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 29/11/11 25/08/11 31/05/11 28/02/11 29/11/10 26/08/10 -
Price 1.39 1.29 1.34 1.85 1.25 1.15 1.08 -
P/RPS 0.88 0.85 0.83 1.13 0.74 0.70 0.69 17.55%
P/EPS 8.85 9.08 9.76 17.67 17.53 15.20 20.82 -43.37%
EY 11.30 11.01 10.24 5.66 5.71 6.58 4.80 76.69%
DY 3.06 0.00 0.00 0.00 0.00 2.61 2.78 6.58%
P/NAPS 0.70 0.50 0.52 0.73 0.50 0.47 0.44 36.16%

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