[WTK] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 31.16%
YoY- -27.21%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 687,624 674,849 689,385 764,068 634,033 738,017 527,548 4.51%
PBT 60,206 66,197 60,996 57,837 77,717 32,197 -9,258 -
Tax -16,568 -15,922 -13,605 -10,570 -12,884 -9,166 -12,728 4.49%
NP 43,638 50,274 47,390 47,266 64,833 23,030 -21,986 -
-
NP to SH 44,192 50,193 46,714 46,745 64,216 23,370 -21,450 -
-
Tax Rate 27.52% 24.05% 22.30% 18.28% 16.58% 28.47% - -
Total Cost 643,985 624,574 641,994 716,801 569,200 714,986 549,534 2.67%
-
Net Worth 1,351,336 868,099 1,246,013 1,212,077 1,121,952 1,069,947 1,047,894 4.32%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,351,336 868,099 1,246,013 1,212,077 1,121,952 1,069,947 1,047,894 4.32%
NOSH 481,344 434,049 434,151 434,436 434,865 434,937 434,810 1.70%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.35% 7.45% 6.87% 6.19% 10.23% 3.12% -4.17% -
ROE 3.27% 5.78% 3.75% 3.86% 5.72% 2.18% -2.05% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 144.00 155.48 158.79 175.88 145.80 169.68 121.33 2.89%
EPS 9.25 11.56 10.76 10.76 14.77 5.37 -4.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 2.00 2.87 2.79 2.58 2.46 2.41 2.71%
Adjusted Per Share Value based on latest NOSH - 434,231
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 142.85 140.20 143.22 158.74 131.72 153.32 109.60 4.51%
EPS 9.18 10.43 9.71 9.71 13.34 4.86 -4.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8074 1.8035 2.5886 2.5181 2.3309 2.2228 2.177 4.32%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.01 1.33 1.29 1.04 1.16 1.07 1.13 -
P/RPS 0.70 0.86 0.81 0.59 0.80 0.63 0.93 -4.62%
P/EPS 10.91 11.50 11.99 9.67 7.86 19.91 -22.91 -
EY 9.16 8.69 8.34 10.35 12.73 5.02 -4.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.67 0.45 0.37 0.45 0.43 0.47 -4.34%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 27/11/14 28/11/13 29/11/12 29/11/11 29/11/10 26/11/09 -
Price 1.23 1.23 1.29 0.91 1.29 1.15 1.18 -
P/RPS 0.85 0.79 0.81 0.52 0.88 0.68 0.97 -2.17%
P/EPS 13.29 10.64 11.99 8.46 8.74 21.40 -23.92 -
EY 7.52 9.40 8.34 11.82 11.45 4.67 -4.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.62 0.45 0.33 0.50 0.47 0.49 -2.15%

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