[WTK] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 96.64%
YoY- -101.5%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 768,675 686,144 733,670 554,560 812,230 686,285 704,070 1.47%
PBT 54,468 78,295 37,834 -3,686 60,268 70,308 155,956 -16.06%
Tax -9,689 -9,551 -7,152 2,364 -12,424 -10,924 -28,859 -16.61%
NP 44,779 68,744 30,682 -1,322 47,844 59,384 127,097 -15.94%
-
NP to SH 44,670 68,259 31,046 -720 48,123 59,365 128,278 -16.10%
-
Tax Rate 17.79% 12.20% 18.90% - 20.61% 15.54% 18.50% -
Total Cost 723,896 617,400 702,988 555,882 764,386 626,901 576,973 3.84%
-
Net Worth 1,220,729 1,191,204 1,081,868 1,071,194 1,073,767 1,017,885 359,262 22.58%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 12,163 18,476 - 13,116 13,041 12,939 39,014 -17.64%
Div Payout % 27.23% 27.07% - 0.00% 27.10% 21.80% 30.41% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,220,729 1,191,204 1,081,868 1,071,194 1,073,767 1,017,885 359,262 22.58%
NOSH 434,423 434,746 434,485 437,222 434,723 431,307 162,562 17.78%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.83% 10.02% 4.18% -0.24% 5.89% 8.65% 18.05% -
ROE 3.66% 5.73% 2.87% -0.07% 4.48% 5.83% 35.71% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 176.94 157.83 168.86 126.84 186.84 159.12 433.11 -13.84%
EPS 10.28 15.70 7.14 -0.17 11.07 13.76 31.56 -17.03%
DPS 2.80 4.25 0.00 3.00 3.00 3.00 24.00 -30.07%
NAPS 2.81 2.74 2.49 2.45 2.47 2.36 2.21 4.08%
Adjusted Per Share Value based on latest NOSH - 434,687
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 159.69 142.55 152.42 115.21 168.74 142.58 146.27 1.47%
EPS 9.28 14.18 6.45 -0.15 10.00 12.33 26.65 -16.10%
DPS 2.53 3.84 0.00 2.73 2.71 2.69 8.11 -17.63%
NAPS 2.5361 2.4747 2.2476 2.2254 2.2308 2.1147 0.7464 22.58%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.98 1.24 1.26 1.07 0.73 2.45 3.80 -
P/RPS 0.55 0.79 0.75 0.84 0.39 1.54 0.88 -7.52%
P/EPS 9.53 7.90 17.63 -649.76 6.59 17.80 4.82 12.02%
EY 10.49 12.66 5.67 -0.15 15.16 5.62 20.77 -10.75%
DY 2.86 3.43 0.00 2.80 4.11 1.22 6.32 -12.36%
P/NAPS 0.35 0.45 0.51 0.44 0.30 1.04 1.72 -23.28%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 28/02/11 25/02/10 27/02/09 28/02/08 28/02/07 -
Price 0.895 1.39 1.25 1.17 0.73 2.20 4.30 -
P/RPS 0.51 0.88 0.74 0.92 0.39 1.38 0.99 -10.45%
P/EPS 8.70 8.85 17.49 -710.49 6.59 15.98 5.45 8.09%
EY 11.49 11.30 5.72 -0.14 15.16 6.26 18.35 -7.49%
DY 3.13 3.06 0.00 2.56 4.11 1.36 5.58 -9.17%
P/NAPS 0.32 0.51 0.50 0.48 0.30 0.93 1.95 -25.98%

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