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

Stock
[WWTKH] WAWASAN TKH HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -27.83%
YoY- -17.05%
Quarter Report
Latest QR
Upcoming QR
WWTKH's Result
WWTKH'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 71,069 72,424 76,300 82,796 86,521 91,358 94,408 -17.23%
PBT -29,217 -29,784 -28,108 -28,860 -22,411 -23,344 -26,995 5.40%
Tax 310 317 356 333 95 64 90 127.90%
NP -28,907 -29,467 -27,752 -28,527 -22,316 -23,280 -26,905 4.89%
-
NP to SH -28,907 -29,467 -27,752 -28,527 -22,316 -23,280 -26,905 4.89%
-
Tax Rate - - - - - - - -
Total Cost 99,976 101,891 104,052 111,323 108,837 114,638 121,313 -12.08%
-
Net Worth 23,030 25,965 31,852 34,596 37,521 43,138 46,238 -37.13%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 23,030 25,965 31,852 34,596 37,521 43,138 46,238 -37.13%
NOSH 287,884 288,500 289,565 288,301 288,628 287,588 288,991 -0.25%
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 -40.67% -40.69% -36.37% -34.45% -25.79% -25.48% -28.50% -
ROE -125.51% -113.49% -87.13% -82.46% -59.47% -53.97% -58.19% -
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 24.69 25.10 26.35 28.72 29.98 31.77 32.67 -17.01%
EPS -10.04 -10.21 -9.58 -9.89 -7.73 -8.09 -9.31 5.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.11 0.12 0.13 0.15 0.16 -36.97%
Adjusted Per Share Value based on latest NOSH - 288,301
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.94 15.23 16.04 17.41 18.19 19.21 19.85 -17.24%
EPS -6.08 -6.20 -5.84 -6.00 -4.69 -4.90 -5.66 4.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0484 0.0546 0.067 0.0727 0.0789 0.0907 0.0972 -37.15%
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 0.13 0.18 0.16 0.14 0.15 0.14 0.13 -
P/RPS 0.53 0.72 0.61 0.49 0.50 0.44 0.40 20.61%
P/EPS -1.29 -1.76 -1.67 -1.41 -1.94 -1.73 -1.40 -5.30%
EY -77.24 -56.74 -59.90 -70.68 -51.54 -57.82 -71.62 5.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.00 1.45 1.17 1.15 0.93 0.81 59.32%
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 09/11/10 10/08/10 26/05/10 25/02/10 11/11/09 20/08/09 14/05/09 -
Price 0.13 0.14 0.14 0.16 0.17 0.11 0.15 -
P/RPS 0.53 0.56 0.53 0.56 0.57 0.35 0.46 9.89%
P/EPS -1.29 -1.37 -1.46 -1.62 -2.20 -1.36 -1.61 -13.72%
EY -77.24 -72.96 -68.46 -61.84 -45.48 -73.59 -62.07 15.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.56 1.27 1.33 1.31 0.73 0.94 44.28%

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