[WTK] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -24.95%
YoY- -18.94%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 686,144 733,670 554,560 812,230 686,285 704,070 614,075 1.86%
PBT 78,295 37,834 -3,686 60,268 70,308 155,956 70,857 1.67%
Tax -9,551 -7,152 2,364 -12,424 -10,924 -28,859 -18,175 -10.16%
NP 68,744 30,682 -1,322 47,844 59,384 127,097 52,682 4.53%
-
NP to SH 68,259 31,046 -720 48,123 59,365 128,278 53,257 4.22%
-
Tax Rate 12.20% 18.90% - 20.61% 15.54% 18.50% 25.65% -
Total Cost 617,400 702,988 555,882 764,386 626,901 576,973 561,393 1.59%
-
Net Worth 1,191,204 1,081,868 1,071,194 1,073,767 1,017,885 359,262 799,723 6.86%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 18,476 - 13,116 13,041 12,939 39,014 16,758 1.63%
Div Payout % 27.07% - 0.00% 27.10% 21.80% 30.41% 31.47% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,191,204 1,081,868 1,071,194 1,073,767 1,017,885 359,262 799,723 6.86%
NOSH 434,746 434,485 437,222 434,723 431,307 162,562 162,545 17.80%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.02% 4.18% -0.24% 5.89% 8.65% 18.05% 8.58% -
ROE 5.73% 2.87% -0.07% 4.48% 5.83% 35.71% 6.66% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 157.83 168.86 126.84 186.84 159.12 433.11 377.79 -13.53%
EPS 15.70 7.14 -0.17 11.07 13.76 31.56 32.76 -11.53%
DPS 4.25 0.00 3.00 3.00 3.00 24.00 10.31 -13.72%
NAPS 2.74 2.49 2.45 2.47 2.36 2.21 4.92 -9.29%
Adjusted Per Share Value based on latest NOSH - 432,816
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 142.55 152.42 115.21 168.74 142.58 146.27 127.57 1.86%
EPS 14.18 6.45 -0.15 10.00 12.33 26.65 11.06 4.22%
DPS 3.84 0.00 2.73 2.71 2.69 8.11 3.48 1.65%
NAPS 2.4747 2.2476 2.2254 2.2308 2.1147 0.7464 1.6614 6.86%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.24 1.26 1.07 0.73 2.45 3.80 1.72 -
P/RPS 0.79 0.75 0.84 0.39 1.54 0.88 0.46 9.42%
P/EPS 7.90 17.63 -649.76 6.59 17.80 4.82 5.25 7.04%
EY 12.66 5.67 -0.15 15.16 5.62 20.77 19.05 -6.58%
DY 3.43 0.00 2.80 4.11 1.22 6.32 5.99 -8.86%
P/NAPS 0.45 0.51 0.44 0.30 1.04 1.72 0.35 4.27%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 28/02/08 28/02/07 28/02/06 -
Price 1.39 1.25 1.17 0.73 2.20 4.30 1.97 -
P/RPS 0.88 0.74 0.92 0.39 1.38 0.99 0.52 9.15%
P/EPS 8.85 17.49 -710.49 6.59 15.98 5.45 6.01 6.65%
EY 11.30 5.72 -0.14 15.16 6.26 18.35 16.63 -6.23%
DY 3.06 0.00 2.56 4.11 1.36 5.58 5.23 -8.54%
P/NAPS 0.51 0.50 0.48 0.30 0.93 1.95 0.40 4.13%

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