[WTK] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 231.86%
YoY- 128.34%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 715,714 747,474 666,812 737,358 489,844 782,516 645,668 1.72%
PBT 55,328 44,552 86,100 17,630 -30,786 55,666 109,402 -10.73%
Tax -12,368 -8,530 -17,814 -7,472 -5,990 -11,600 -20,684 -8.20%
NP 42,960 36,022 68,286 10,158 -36,776 44,066 88,718 -11.37%
-
NP to SH 42,192 35,640 67,586 10,280 -36,270 44,456 88,836 -11.66%
-
Tax Rate 22.35% 19.15% 20.69% 42.38% - 20.84% 18.91% -
Total Cost 672,754 711,452 598,526 727,200 526,620 738,450 556,950 3.19%
-
Net Worth 1,241,451 1,221,321 1,116,766 1,058,491 1,048,089 1,048,326 1,021,886 3.29%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - 10,218 -
Div Payout % - - - - - - 11.50% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,241,451 1,221,321 1,116,766 1,058,491 1,048,089 1,048,326 1,021,886 3.29%
NOSH 434,074 434,634 434,539 435,593 434,892 434,990 170,314 16.85%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.00% 4.82% 10.24% 1.38% -7.51% 5.63% 13.74% -
ROE 3.40% 2.92% 6.05% 0.97% -3.46% 4.24% 8.69% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 164.88 171.98 153.45 169.28 112.64 179.89 379.10 -12.94%
EPS 9.72 8.20 15.54 2.36 -8.34 10.22 52.16 -24.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 2.86 2.81 2.57 2.43 2.41 2.41 6.00 -11.60%
Adjusted Per Share Value based on latest NOSH - 434,907
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 148.69 155.29 138.53 153.19 101.77 162.57 134.14 1.72%
EPS 8.77 7.40 14.04 2.14 -7.54 9.24 18.46 -11.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.12 -
NAPS 2.5791 2.5373 2.3201 2.199 2.1774 2.1779 2.123 3.29%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.12 1.24 1.89 1.13 1.17 2.19 4.35 -
P/RPS 0.68 0.72 1.23 0.67 1.04 1.22 1.15 -8.37%
P/EPS 11.52 15.12 12.15 47.88 -14.03 21.43 8.34 5.52%
EY 8.68 6.61 8.23 2.09 -7.13 4.67 11.99 -5.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.38 -
P/NAPS 0.39 0.44 0.74 0.47 0.49 0.91 0.72 -9.70%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 29/08/12 25/08/11 26/08/10 27/08/09 27/08/08 30/08/07 -
Price 1.22 1.15 1.34 1.08 1.17 1.82 2.20 -
P/RPS 0.74 0.67 0.87 0.64 1.04 1.01 0.58 4.14%
P/EPS 12.55 14.02 8.62 45.76 -14.03 17.81 4.22 19.89%
EY 7.97 7.13 11.61 2.19 -7.13 5.62 23.71 -16.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.73 -
P/NAPS 0.43 0.41 0.52 0.44 0.49 0.76 0.37 2.53%

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