[WTK] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 28.08%
YoY- -181.59%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 747,474 666,812 737,358 489,844 782,516 645,668 592,628 3.94%
PBT 44,552 86,100 17,630 -30,786 55,666 109,402 82,786 -9.80%
Tax -8,530 -17,814 -7,472 -5,990 -11,600 -20,684 -18,356 -11.98%
NP 36,022 68,286 10,158 -36,776 44,066 88,718 64,430 -9.22%
-
NP to SH 35,640 67,586 10,280 -36,270 44,456 88,836 66,594 -9.88%
-
Tax Rate 19.15% 20.69% 42.38% - 20.84% 18.91% 22.17% -
Total Cost 711,452 598,526 727,200 526,620 738,450 556,950 528,198 5.08%
-
Net Worth 1,221,321 1,116,766 1,058,491 1,048,089 1,048,326 1,021,886 827,547 6.69%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 10,218 19,509 -
Div Payout % - - - - - 11.50% 29.30% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,221,321 1,116,766 1,058,491 1,048,089 1,048,326 1,021,886 827,547 6.69%
NOSH 434,634 434,539 435,593 434,892 434,990 170,314 162,583 17.79%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.82% 10.24% 1.38% -7.51% 5.63% 13.74% 10.87% -
ROE 2.92% 6.05% 0.97% -3.46% 4.24% 8.69% 8.05% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 171.98 153.45 169.28 112.64 179.89 379.10 364.51 -11.75%
EPS 8.20 15.54 2.36 -8.34 10.22 52.16 40.96 -23.49%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 12.00 -
NAPS 2.81 2.57 2.43 2.41 2.41 6.00 5.09 -9.41%
Adjusted Per Share Value based on latest NOSH - 435,196
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 155.29 138.53 153.19 101.77 162.57 134.14 123.12 3.94%
EPS 7.40 14.04 2.14 -7.54 9.24 18.46 13.83 -9.88%
DPS 0.00 0.00 0.00 0.00 0.00 2.12 4.05 -
NAPS 2.5373 2.3201 2.199 2.1774 2.1779 2.123 1.7192 6.69%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.24 1.89 1.13 1.17 2.19 4.35 2.24 -
P/RPS 0.72 1.23 0.67 1.04 1.22 1.15 0.61 2.79%
P/EPS 15.12 12.15 47.88 -14.03 21.43 8.34 5.47 18.44%
EY 6.61 8.23 2.09 -7.13 4.67 11.99 18.29 -15.58%
DY 0.00 0.00 0.00 0.00 0.00 1.38 5.36 -
P/NAPS 0.44 0.74 0.47 0.49 0.91 0.72 0.44 0.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 26/08/10 27/08/09 27/08/08 30/08/07 28/08/06 -
Price 1.15 1.34 1.08 1.17 1.82 2.20 2.95 -
P/RPS 0.67 0.87 0.64 1.04 1.01 0.58 0.81 -3.11%
P/EPS 14.02 8.62 45.76 -14.03 17.81 4.22 7.20 11.73%
EY 7.13 11.61 2.19 -7.13 5.62 23.71 13.88 -10.49%
DY 0.00 0.00 0.00 0.00 0.00 2.73 4.07 -
P/NAPS 0.41 0.52 0.44 0.49 0.76 0.37 0.58 -5.61%

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