[WTK] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 44.24%
YoY- -16.68%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 634,033 738,017 527,548 847,049 653,054 655,017 615,297 0.50%
PBT 77,717 32,197 -9,258 80,213 96,997 130,897 77,444 0.05%
Tax -12,884 -9,166 -12,728 -16,394 -20,126 -26,108 -15,290 -2.81%
NP 64,833 23,030 -21,986 63,818 76,870 104,789 62,153 0.70%
-
NP to SH 64,216 23,370 -21,450 64,125 76,958 106,194 62,489 0.45%
-
Tax Rate 16.58% 28.47% - 20.44% 20.75% 19.95% 19.74% -
Total Cost 569,200 714,986 549,534 783,230 576,184 550,228 553,144 0.47%
-
Net Worth 1,121,952 1,069,947 1,047,894 1,074,070 1,023,630 863,102 775,289 6.35%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - 17,203 32,508 12,482 -
Div Payout % - - - - 22.35% 30.61% 19.98% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,121,952 1,069,947 1,047,894 1,074,070 1,023,630 863,102 775,289 6.35%
NOSH 434,865 434,937 434,810 434,846 430,096 162,542 162,534 17.81%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 10.23% 3.12% -4.17% 7.53% 11.77% 16.00% 10.10% -
ROE 5.72% 2.18% -2.05% 5.97% 7.52% 12.30% 8.06% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 145.80 169.68 121.33 194.79 151.84 402.98 378.56 -14.69%
EPS 14.77 5.37 -4.93 14.75 17.89 65.33 38.44 -14.72%
DPS 0.00 0.00 0.00 0.00 4.00 20.00 7.68 -
NAPS 2.58 2.46 2.41 2.47 2.38 5.31 4.77 -9.73%
Adjusted Per Share Value based on latest NOSH - 434,722
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 131.72 153.32 109.60 175.98 135.67 136.08 127.83 0.50%
EPS 13.34 4.86 -4.46 13.32 15.99 22.06 12.98 0.45%
DPS 0.00 0.00 0.00 0.00 3.57 6.75 2.59 -
NAPS 2.3309 2.2228 2.177 2.2314 2.1266 1.7931 1.6107 6.35%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.16 1.07 1.13 1.60 2.46 3.20 1.90 -
P/RPS 0.80 0.63 0.93 0.82 1.62 0.79 0.50 8.14%
P/EPS 7.86 19.91 -22.91 10.85 13.75 4.90 4.94 8.04%
EY 12.73 5.02 -4.37 9.22 7.27 20.42 20.24 -7.43%
DY 0.00 0.00 0.00 0.00 1.63 6.25 4.04 -
P/NAPS 0.45 0.43 0.47 0.65 1.03 0.60 0.40 1.98%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 29/11/10 26/11/09 27/11/08 29/11/07 17/11/06 29/11/05 -
Price 1.29 1.15 1.18 1.05 2.31 3.80 1.76 -
P/RPS 0.88 0.68 0.97 0.54 1.52 0.94 0.46 11.41%
P/EPS 8.74 21.40 -23.92 7.12 12.91 5.82 4.58 11.36%
EY 11.45 4.67 -4.18 14.04 7.75 17.19 21.84 -10.19%
DY 0.00 0.00 0.00 0.00 1.73 5.26 4.36 -
P/NAPS 0.50 0.47 0.49 0.43 0.97 0.72 0.37 5.14%

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