[WTK] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -4.78%
YoY- 42.64%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 768,675 783,670 726,475 732,929 686,144 655,682 698,397 6.56%
PBT 54,468 63,385 57,521 72,839 78,295 71,974 72,069 -16.95%
Tax -9,689 -7,816 -4,909 -7,439 -9,551 -9,940 -12,323 -14.75%
NP 44,779 55,569 52,612 65,400 68,744 62,034 59,746 -17.41%
-
NP to SH 44,670 55,156 52,286 64,993 68,259 61,680 59,699 -17.50%
-
Tax Rate 17.79% 12.33% 8.53% 10.21% 12.20% 13.81% 17.10% -
Total Cost 723,896 728,101 673,863 667,529 617,400 593,648 638,651 8.67%
-
Net Worth 868,760 1,211,506 1,220,916 1,212,998 868,893 1,120,556 1,118,054 -15.41%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 12,162 18,463 18,463 18,463 18,463 - - -
Div Payout % 27.23% 33.48% 35.31% 28.41% 27.05% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 868,760 1,211,506 1,220,916 1,212,998 868,893 1,120,556 1,118,054 -15.41%
NOSH 434,380 434,231 434,489 434,766 434,446 434,324 435,040 -0.10%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.83% 7.09% 7.24% 8.92% 10.02% 9.46% 8.55% -
ROE 5.14% 4.55% 4.28% 5.36% 7.86% 5.50% 5.34% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 176.96 180.47 167.20 168.58 157.94 150.97 160.54 6.67%
EPS 10.28 12.70 12.03 14.95 15.71 14.20 13.72 -17.43%
DPS 2.80 4.25 4.25 4.25 4.25 0.00 0.00 -
NAPS 2.00 2.79 2.81 2.79 2.00 2.58 2.57 -15.33%
Adjusted Per Share Value based on latest NOSH - 434,766
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 159.69 162.81 150.93 152.27 142.55 136.22 145.09 6.56%
EPS 9.28 11.46 10.86 13.50 14.18 12.81 12.40 -17.49%
DPS 2.53 3.84 3.84 3.84 3.84 0.00 0.00 -
NAPS 1.8049 2.5169 2.5365 2.52 1.8051 2.328 2.3228 -15.41%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.98 1.04 1.24 1.50 1.24 1.16 1.89 -
P/RPS 0.55 0.58 0.74 0.89 0.79 0.77 1.18 -39.74%
P/EPS 9.53 8.19 10.30 10.03 7.89 8.17 13.77 -21.67%
EY 10.49 12.21 9.70 9.97 12.67 12.24 7.26 27.66%
DY 2.86 4.09 3.43 2.83 3.43 0.00 0.00 -
P/NAPS 0.49 0.37 0.44 0.54 0.62 0.45 0.74 -23.93%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 29/08/12 28/05/12 29/02/12 29/11/11 25/08/11 -
Price 0.895 0.91 1.15 1.26 1.39 1.29 1.34 -
P/RPS 0.51 0.50 0.69 0.75 0.88 0.85 0.83 -27.61%
P/EPS 8.70 7.16 9.56 8.43 8.85 9.08 9.76 -7.34%
EY 11.49 13.96 10.46 11.86 11.30 11.01 10.24 7.94%
DY 3.13 4.67 3.70 3.37 3.06 0.00 0.00 -
P/NAPS 0.45 0.33 0.41 0.45 0.70 0.50 0.52 -9.14%

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