[WTK] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 40.86%
YoY- -133.45%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 764,068 634,033 738,017 527,548 847,049 653,054 655,017 2.59%
PBT 57,837 77,717 32,197 -9,258 80,213 96,997 130,897 -12.71%
Tax -10,570 -12,884 -9,166 -12,728 -16,394 -20,126 -26,108 -13.97%
NP 47,266 64,833 23,030 -21,986 63,818 76,870 104,789 -12.41%
-
NP to SH 46,745 64,216 23,370 -21,450 64,125 76,958 106,194 -12.77%
-
Tax Rate 18.28% 16.58% 28.47% - 20.44% 20.75% 19.95% -
Total Cost 716,801 569,200 714,986 549,534 783,230 576,184 550,228 4.50%
-
Net Worth 1,212,077 1,121,952 1,069,947 1,047,894 1,074,070 1,023,630 863,102 5.81%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 17,203 32,508 -
Div Payout % - - - - - 22.35% 30.61% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,212,077 1,121,952 1,069,947 1,047,894 1,074,070 1,023,630 863,102 5.81%
NOSH 434,436 434,865 434,937 434,810 434,846 430,096 162,542 17.78%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.19% 10.23% 3.12% -4.17% 7.53% 11.77% 16.00% -
ROE 3.86% 5.72% 2.18% -2.05% 5.97% 7.52% 12.30% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 175.88 145.80 169.68 121.33 194.79 151.84 402.98 -12.89%
EPS 10.76 14.77 5.37 -4.93 14.75 17.89 65.33 -25.94%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 20.00 -
NAPS 2.79 2.58 2.46 2.41 2.47 2.38 5.31 -10.16%
Adjusted Per Share Value based on latest NOSH - 435,531
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 158.74 131.72 153.32 109.60 175.98 135.67 136.08 2.59%
EPS 9.71 13.34 4.86 -4.46 13.32 15.99 22.06 -12.77%
DPS 0.00 0.00 0.00 0.00 0.00 3.57 6.75 -
NAPS 2.5181 2.3309 2.2228 2.177 2.2314 2.1266 1.7931 5.81%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.04 1.16 1.07 1.13 1.60 2.46 3.20 -
P/RPS 0.59 0.80 0.63 0.93 0.82 1.62 0.79 -4.74%
P/EPS 9.67 7.86 19.91 -22.91 10.85 13.75 4.90 11.98%
EY 10.35 12.73 5.02 -4.37 9.22 7.27 20.42 -10.69%
DY 0.00 0.00 0.00 0.00 0.00 1.63 6.25 -
P/NAPS 0.37 0.45 0.43 0.47 0.65 1.03 0.60 -7.73%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 29/11/11 29/11/10 26/11/09 27/11/08 29/11/07 17/11/06 -
Price 0.91 1.29 1.15 1.18 1.05 2.31 3.80 -
P/RPS 0.52 0.88 0.68 0.97 0.54 1.52 0.94 -9.38%
P/EPS 8.46 8.74 21.40 -23.92 7.12 12.91 5.82 6.42%
EY 11.82 11.45 4.67 -4.18 14.04 7.75 17.19 -6.04%
DY 0.00 0.00 0.00 0.00 0.00 1.73 5.26 -
P/NAPS 0.33 0.50 0.47 0.49 0.43 0.97 0.72 -12.18%

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