[WTK] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock

[WTK] WTK HOLDINGS BHD

Announcement Date

25-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 34.42%

YoY- 557.45%

Quarter Report

WTK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	701,122	715,714	747,474	666,812	737,358	489,844	782,516	-1.81%
YoY %	-2.04%	-4.25%	12.10%	-9.57%	50.53%	-37.40%	-	-
Horiz. %	89.60%	91.46%	95.52%	85.21%	94.23%	62.60%	100.00%	-
PBT	65,444	55,328	44,552	86,100	17,630	-30,786	55,666	2.73%
YoY %	18.28%	24.19%	-48.26%	388.37%	157.27%	-155.30%	-	-
Horiz. %	117.57%	99.39%	80.03%	154.67%	31.67%	-55.30%	100.00%	-
Tax	-13,828	-12,368	-8,530	-17,814	-7,472	-5,990	-11,600	2.97%
YoY %	-11.80%	-44.99%	52.12%	-138.41%	-24.74%	48.36%	-	-
Horiz. %	119.21%	106.62%	73.53%	153.57%	64.41%	51.64%	100.00%	-
NP	51,616	42,960	36,022	68,286	10,158	-36,776	44,066	2.66%
YoY %	20.15%	19.26%	-47.25%	572.24%	127.62%	-183.46%	-	-
Horiz. %	117.13%	97.49%	81.75%	154.96%	23.05%	-83.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,486	42,192	35,640	67,586	10,280	-36,270	44,456	2.47%
YoY %	22.03%	18.38%	-47.27%	557.45%	128.34%	-181.59%	-	-
Horiz. %	115.81%	94.91%	80.17%	152.03%	23.12%	-81.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.13%	22.35%	19.15%	20.69%	42.38%	-	20.84%	-
YoY %	-5.46%	16.71%	-7.44%	-51.18%	0.00%	-	-	-
Horiz. %	101.39%	107.25%	91.89%	99.28%	203.36%	-	100.00%	-
Total Cost	649,506	672,754	711,452	598,526	727,200	526,620	738,450	-2.11%
YoY %	-3.46%	-5.44%	18.87%	-17.69%	38.09%	-28.69%	-	-
Horiz. %	87.96%	91.10%	96.34%	81.05%	98.48%	71.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	868,576	1,241,451	1,221,321	1,116,766	1,058,491	1,048,089	1,048,326	-3.08%
YoY %	-30.04%	1.65%	9.36%	5.51%	0.99%	-0.02%	-	-
Horiz. %	82.85%	118.42%	116.50%	106.53%	100.97%	99.98%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	868,576	1,241,451	1,221,321	1,116,766	1,058,491	1,048,089	1,048,326	-3.08%
YoY %	-30.04%	1.65%	9.36%	5.51%	0.99%	-0.02%	-	-
Horiz. %	82.85%	118.42%	116.50%	106.53%	100.97%	99.98%	100.00%	-
NOSH	434,288	434,074	434,634	434,539	435,593	434,892	434,990	-0.02%
YoY %	0.05%	-0.13%	0.02%	-0.24%	0.16%	-0.02%	-	-
Horiz. %	99.84%	99.79%	99.92%	99.90%	100.14%	99.98%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	7.36%	6.00%	4.82%	10.24%	1.38%	-7.51%	5.63%	-
YoY %	22.67%	24.48%	-52.93%	642.03%	118.38%	-233.39%	-	-
Horiz. %	130.73%	106.57%	85.61%	181.88%	24.51%	-133.39%	100.00%	-
ROE	5.93%	3.40%	2.92%	6.05%	0.97%	-3.46%	4.24%	-
YoY %	74.41%	16.44%	-51.74%	523.71%	128.03%	-181.60%	-	-
Horiz. %	139.86%	80.19%	68.87%	142.69%	22.88%	-81.60%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	161.44	164.88	171.98	153.45	169.28	112.64	179.89	-1.78%
YoY %	-2.09%	-4.13%	12.08%	-9.35%	50.28%	-37.38%	-	-
Horiz. %	89.74%	91.66%	95.60%	85.30%	94.10%	62.62%	100.00%	-
EPS	11.86	9.72	8.20	15.54	2.36	-8.34	10.22	2.51%
YoY %	22.02%	18.54%	-47.23%	558.47%	128.30%	-181.60%	-	-
Horiz. %	116.05%	95.11%	80.23%	152.05%	23.09%	-81.60%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.00	2.86	2.81	2.57	2.43	2.41	2.41	-3.05%
YoY %	-30.07%	1.78%	9.34%	5.76%	0.83%	0.00%	-	-
Horiz. %	82.99%	118.67%	116.60%	106.64%	100.83%	100.00%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 435,040
RPS	145.66	148.69	155.29	138.53	153.19	101.77	162.57	-1.81%
YoY %	-2.04%	-4.25%	12.10%	-9.57%	50.53%	-37.40%	-	-
Horiz. %	89.60%	91.46%	95.52%	85.21%	94.23%	62.60%	100.00%	-
EPS	10.70	8.77	7.40	14.04	2.14	-7.54	9.24	2.47%
YoY %	22.01%	18.51%	-47.29%	556.07%	128.38%	-181.60%	-	-
Horiz. %	115.80%	94.91%	80.09%	151.95%	23.16%	-81.60%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.8045	2.5791	2.5373	2.3201	2.199	2.1774	2.1779	-3.08%
YoY %	-30.03%	1.65%	9.36%	5.51%	0.99%	-0.02%	-	-
Horiz. %	82.86%	118.42%	116.50%	106.53%	100.97%	99.98%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	1.40	1.12	1.24	1.89	1.13	1.17	2.19	-
P/RPS	0.87	0.68	0.72	1.23	0.67	1.04	1.22	-5.47%
YoY %	27.94%	-5.56%	-41.46%	83.58%	-35.58%	-14.75%	-	-
Horiz. %	71.31%	55.74%	59.02%	100.82%	54.92%	85.25%	100.00%	-
P/EPS	11.81	11.52	15.12	12.15	47.88	-14.03	21.43	-9.44%
YoY %	2.52%	-23.81%	24.44%	-74.62%	441.27%	-165.47%	-	-
Horiz. %	55.11%	53.76%	70.56%	56.70%	223.43%	-65.47%	100.00%	-
EY	8.47	8.68	6.61	8.23	2.09	-7.13	4.67	10.42%
YoY %	-2.42%	31.32%	-19.68%	293.78%	129.31%	-252.68%	-	-
Horiz. %	181.37%	185.87%	141.54%	176.23%	44.75%	-152.68%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.70	0.39	0.44	0.74	0.47	0.49	0.91	-4.27%
YoY %	79.49%	-11.36%	-40.54%	57.45%	-4.08%	-46.15%	-	-
Horiz. %	76.92%	42.86%	48.35%	81.32%	51.65%	53.85%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	28/08/14	30/08/13	29/08/12	25/08/11	26/08/10	27/08/09	27/08/08	-
Price	1.37	1.22	1.15	1.34	1.08	1.17	1.82	-
P/RPS	0.85	0.74	0.67	0.87	0.64	1.04	1.01	-2.83%
YoY %	14.86%	10.45%	-22.99%	35.94%	-38.46%	2.97%	-	-
Horiz. %	84.16%	73.27%	66.34%	86.14%	63.37%	102.97%	100.00%	-
P/EPS	11.56	12.55	14.02	8.62	45.76	-14.03	17.81	-6.94%
YoY %	-7.89%	-10.49%	62.65%	-81.16%	426.16%	-178.78%	-	-
Horiz. %	64.91%	70.47%	78.72%	48.40%	256.93%	-78.78%	100.00%	-
EY	8.65	7.97	7.13	11.61	2.19	-7.13	5.62	7.44%
YoY %	8.53%	11.78%	-38.59%	430.14%	130.72%	-226.87%	-	-
Horiz. %	153.91%	141.81%	126.87%	206.58%	38.97%	-126.87%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.69	0.43	0.41	0.52	0.44	0.49	0.76	-1.59%
YoY %	60.47%	4.88%	-21.15%	18.18%	-10.20%	-35.53%	-	-
Horiz. %	90.79%	56.58%	53.95%	68.42%	57.89%	64.47%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos