[WTK] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[WTK] WTK HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -204.8%
YoY- -497.98%
Quarter Report
Latest QR
Upcoming QR
WTK's Result
WTK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 814,212 627,072 710,648 447,388 660,576 645,328 522,232 7.67%
PBT 44,100 65,924 -3,788 -48,088 17,376 144,588 47,124 -1.09%
Tax -6,400 -14,848 -4,148 -3,032 -5,040 -27,416 -19,556 -16.97%
NP 37,700 51,076 -7,936 -51,120 12,336 117,172 27,568 5.35%
-
NP to SH 37,216 50,280 -7,796 -50,432 12,672 117,344 31,840 2.63%
-
Tax Rate 14.51% 22.52% - - 29.01% 18.96% 41.50% -
Total Cost 776,512 575,996 718,584 498,508 648,240 528,156 494,664 7.79%
-
Net Worth 1,212,998 1,096,676 1,056,791 1,060,811 1,028,514 926,400 813,869 6.87%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,212,998 1,096,676 1,056,791 1,060,811 1,028,514 926,400 813,869 6.87%
NOSH 434,766 435,188 433,111 434,758 433,972 162,526 162,448 17.81%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.63% 8.15% -1.12% -11.43% 1.87% 18.16% 5.28% -
ROE 3.07% 4.58% -0.74% -4.75% 1.23% 12.67% 3.91% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 187.28 144.09 164.08 102.90 152.22 397.06 321.47 -8.60%
EPS 8.56 11.56 -1.80 -11.60 2.92 72.20 19.60 -12.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.79 2.52 2.44 2.44 2.37 5.70 5.01 -9.28%
Adjusted Per Share Value based on latest NOSH - 434,758
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 169.15 130.28 147.64 92.95 137.24 134.07 108.49 7.67%
EPS 7.73 10.45 -1.62 -10.48 2.63 24.38 6.61 2.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.2784 2.1955 2.2038 2.1368 1.9246 1.6908 6.87%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.50 1.91 1.36 0.76 2.04 4.30 2.02 -
P/RPS 0.80 1.33 0.83 0.74 1.34 1.08 0.63 4.05%
P/EPS 17.52 16.53 -75.56 -6.55 69.86 5.96 10.31 9.23%
EY 5.71 6.05 -1.32 -15.26 1.43 16.79 9.70 -8.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.76 0.56 0.31 0.86 0.75 0.40 5.12%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 31/05/11 31/05/10 28/05/09 30/05/08 28/05/07 31/05/06 -
Price 1.26 1.85 1.14 1.10 2.44 4.45 2.05 -
P/RPS 0.67 1.28 0.69 1.07 1.60 1.12 0.64 0.76%
P/EPS 14.72 16.01 -63.33 -9.48 83.56 6.16 10.46 5.85%
EY 6.79 6.25 -1.58 -10.55 1.20 16.22 9.56 -5.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.73 0.47 0.45 1.03 0.78 0.41 1.56%

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